sv1
As filed with the Securities and Exchange Commission on
February 14, 2006
Registration
No. 333-
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form S-1
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933
INSIGNIA SOLUTIONS PLC
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
England and Wales |
|
7372 |
|
Not Applicable |
(State or Other Jurisdiction of
Incorporation or Organization) |
|
(Primary Standard Industrial
Classification Code Number) |
|
(I.R.S. Employer
Identification Number) |
|
|
|
41300 Christy Street
Fremont, California 94538
United States of America
(510) 360-3700 |
|
The Mercury Centre, Wycombe Lane
Wooburn Green
High Wycombe, Bucks HP10 0HH; United Kingdom
(44) 1628-539500 |
(Address, Including Zip Code, and Telephone Number, Including
Area Code, of Registrants Principal Executive Offices)
Mark E. McMillan, Chief Executive Officer,
Insignia Solutions plc
41300 Christy Street, Fremont, California 94538,
(510) 360-3700
(Name, Address Including Zip Code, and Telephone Number;
Including Area Code, of Agent for Service)
Copies to:
Laird H. Simons III
David K. Michaels
Fenwick & West LLP
801 California Street, Mountain View, CA 94041;
(650) 988-8500
Approximate date of commencement of proposed sale to the
public: From time to time after the effective date of this
Registration Statement.
If any of the securities being registered on this form are to be
offered on a delayed or continuous basis pursuant to
Rule 415 under the Securities Act of 1933, check the
following
box. þ
If this form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act,
please check the following box and list the Securities Act
registration statement number of the earlier effective
registration statement for the same
offering. o
If this form is a post-effective amendment filed pursuant to
Rule 462(c) under the Securities Act, check the following
box and list the Securities Act registration statement number of
the earlier effective registration statement for the same
offering. o
If this form is a post-effective amendment filed pursuant to
Rule 462(d) under the Securities Act, check the following
box and list the Securities Act registration statement number of
the earlier effective registration statement for the same
offering. o
If delivery of the prospectus is expected to be made pursuant to
Rule 434, please check the following
box. o
CALCULATION OF REGISTRATION FEE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proposed Maximum |
|
|
Proposed Maximum |
|
|
Amount of |
Title of Each Class of |
|
|
Amount to be |
|
|
Offering |
|
|
Aggregate |
|
|
Registration |
Securities to be Registered |
|
|
Registered(1) |
|
|
Price per Unit(2) |
|
|
Offering Price(2) |
|
|
Fee |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary Shares, 1 pence nominal value per share, represented by
American depository shares(1)
|
|
|
18,663,450 |
|
|
$0.34 |
|
|
$6,345,573 |
|
|
$679.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
A separate Registration Statement on
Form F-6 is
effective with respect to the American depository shares
represented by American depository receipts issuable on a
one-for-one basis with the ordinary shares being registered
hereby upon deposit of such ordinary shares. |
|
(2) |
Estimated solely for the purpose of calculating the amount of
the registration fee, pursuant to Rule 457(c) under the
Securities Act, based on the average of the high and low prices
of the ADSs on the Nasdaq SmallCap Market on February 10,
2006. |
The Registrant hereby amends this Registration Statement on
such date or dates as may be necessary to delay its effective
date until the Registrant shall file a further amendment which
specifically states that this Registration Statement shall
thereafter become effective in accordance with Section 8(a)
of the Securities Act of 1933 or until this Registration
Statement shall become effective on such date as the Commission,
acting pursuant to said Section 8(a), may determine.
SUBJECT TO COMPLETION, DATED FEBRUARY 14, 2006
PROSPECTUS
INSIGNIA SOLUTIONS PLC
18,663,450 AMERICAN DEPOSITORY SHARES
EACH REPRESENTING ONE ORDINARY SHARE OF
1 PENCE NOMINAL VALUE
This prospectus relates to the resale of the following American
Depositary Shares, (ADSs), representing ordinary
shares of Insignia Solutions plc:
|
|
|
|
|
up to 8,492,500 ADSs that are issuable on exchange of Series B
Preferred Stock issued on December 29, 2005 by our
subsidiary Insignia Solutions Inc., and an additional 9,720,950
ADSs issuable on exercise of warrants issued to the investors
and a placement agent in such private financing; |
|
|
|
200,000 ADSs issued in connection with a bridge loan; and |
|
|
|
up to an aggregate of 100,000 ADSs issued to a placement agent
in December 2005 and January 2006 and an additional 150,000 ADSs
issuable to such placement agent upon completion of certain
milestones under a consulting agreement. |
The investors and placement agent to whom we issued the ADSs and
warrants described above are referred to in this prospectus as
the selling shareholders.
The shares are quoted on the Nasdaq SmallCap Market under the
symbol INSG. On February 13, 2006 the last
reported sale price as reported on the Nasdaq SmallCap Market
was $0.36 per share. We have applied to have the shares
offered pursuant to this prospectus approved for trading on the
Nasdaq SmallCap Market.
Investing in the shares involves certain risks. See
Risk Factors beginning on page 2 for a
discussion of these risks.
Neither the Securities and Exchange Commission nor any state
securities commission has approved or disapproved of these
securities or determined if this prospectus is truthful or
complete. Any representation to the contrary is a criminal
offense.
The date of this Prospectus
is ,
2006.
PROSPECTUS SUMMARY
You should read the following summary together with the more
detailed information regarding Insignia Solutions plc and
consolidated financial statements appearing elsewhere in this
prospectus.
This prospectus contains forward-looking statements. The
outcome of the events described in these forward-looking
statements is subject to risks and actual results could differ
materially. The sections entitled Risk Factors,
Managements Discussion and Analysis of Financial
Condition and Results of Operations and
Business, as well as those discussed elsewhere in
this prospectus, contain a discussion of some of the factors
that could contribute to those differences.
In this prospectus, Insignia, Company,
we, us, and our refer to
Insignia Solutions plc.
The Company
We commenced operations in 1986 and currently develop, market
and support software technologies that enable mobile operators
and phone manufacturers to better update, configure and manage
todays more complex mobile phones using standard
over-the-air
(OTA) data networks. Before 2003, our principal
product line was the
Jeodetm
platform, based on our Embedded Virtual Machine
(EVMtm)
technology. The Jeode platform was our implementation of Sun
Microsystems, Inc.s (Sun)
Java®
technology tailored for smart devices. During 2001, we began
development of a range of products (Secure System
Provisioning or SSP products) for the mobile
phone and wireless operator industry. The SSP products build on
our position as a Virtual Machine (VM) supplier for
manufacturers of mobile devices and allow wireless operators and
phone manufacturers to reduce customer care and software recall
costs, as well as increase subscriber revenue by deploying new
mobile services based on dynamically provisioning of new
capabilities. With the sale of our Jeode product line in April
2003, our sole product line then consisted of our SSP products.
We shipped our first SSP product in December 2003. In March
2005, we acquired Mi4e Device Management AB (Mi4e),
a private company headquartered in Stockholm, Sweden. Mi4e was
founded in 2003 and had $646,000 of revenues in 2004.
Mi4es main product, a Device Management Server
(DMS) is a mobile device management infrastructure
solution for mobile operators that supports the Open Mobile
Alliance (OMA) client provisioning specification.
DMS was first deployed at Telstra in Australia in 2000 and has
since been deployed at more than ten carriers around the world.
By integrating the Mi4e products with existing Insignia
applications, we are able to deliver a more comprehensive
solution to mobile network operators and handset manufacturers.
Insignia Solutions plc was incorporated under the laws of
England and Wales on November 20, 1985 under the name
Diplema Ninety Three Limited, changed its name to Insignia
Solutions Limited on March 5, 1986 and commenced operations
on March 17, 1986. On March 24, 1995, the Company was
re-registered as a public limited company under the name
Insignia Solutions plc. Our principal executive offices in the
United States are located at 41300 Christy Street, Fremont,
California 94538. Our telephone number at that location is
(510) 360-3700. Our registered office in the United Kingdom
is located at The Mercury Centre, Wycombe Lane, Wooburn Green,
High Wycombe, Bucks HP10 0HH. Our telephone number at that
location is (44) 1628-539500.
The Offering
Selling stockholders may sell up to 18,663,450 ADSs under this
prospectus. These ADSs consist of the following:
|
|
|
|
|
up to 8,492,500 ADSs that are issuable on exchange of Series B
Preferred Stock issued on December 29, 2005 by our subsidiary
Insignia Solutions Inc., and an additional 9,720,950 ADSs
issuable on exercise of warrants issued to the investors and a
placement agent in such private financing; |
|
|
|
200,000 ADSs issued in connection with a bridge loan; and |
|
|
|
up to an aggregate of 100,000 ADSs issued to a placement agent
in December 2005 and January 2006 and an additional 150,000 ADSs
issuable to such placement agent upon completion of certain
milestones under a consulting agreement. |
The selling shareholders may sell the ADSs from time to time on
the Nasdaq SmallCap Market, or otherwise, at prices and at terms
then prevailing or at prices related to the then current market
price or in private sales at negotiated prices directly or
through a broker or brokers, who may act as agent or principal
or by a combination of such methods of sale. For additional
information on the method of sale, you should refer to the
section entitled Plan of Distribution.
1
RISK FACTORS
You should carefully consider the risks and uncertainties
described below and the other information in this prospectus
before deciding whether to invest in shares of our common stock.
If any of the following risks actually occur, our business,
financial condition or operating results could be materially
adversely affected. This could cause the trading price of our
common stock to decline, and you may lose part or all of your
investment.
This prospectus also contains certain forward-looking
statements that involve risks and uncertainties. These
statements refer to our future plans, objectives, expectations
and intentions. These statements may be identified by the use of
words such as expects, anticipates,
intends, plans and similar expressions.
Our actual results could differ materially from those discussed
in these statements. Factors that could contribute to these
differences include those discussed below and elsewhere in this
prospectus.
|
|
|
We may need additional financing to sustain our
operations, and we may not be able to continue to operate as a
going concern. |
In the nine months ended September 30, 2005 we had a net
loss of $4.9 million and had net cash used in operations of
$3.7 million. We had cash, cash equivalents, and restricted
cash of $0.1 million at September 30, 2005. In
addition, we had recurring net losses of $7.1 million,
$4.3 million, and $8.4 million for the years ended
December 31, 2004, 2003, and 2002, respectively, and we
also had net cash used in operations of $7.6 million,
$4.2 million, and $8.4 million for the years ended
December 31, 2004, 2003, and 2002, respectively. These
conditions raise substantial doubt about our ability to continue
as a going concern.
On December 29, 2005, we and our subsidiary, Insignia
Solutions Inc., entered into a Securities Subscription Agreement
(the December 2005 Subscription Agreement) with
certain investors, pursuant to which we and our subsidiary
completed a private placement and received aggregate proceeds of
$1,975,000 (including exchange of $250,000 in bridge notes).
Pursuant to the December 2005 Subscription Agreement, our
subsidiary issued its Series B Preferred Stock, to the
investors. The Series B Preferred Stock is non-redeemable.
The shares of Series B Preferred Stock (plus all accrued
and unpaid dividends thereon) held by each Investor are
exchangeable for ADSs (i) at any time at the election of
the investor or (ii) automatically upon written notice by
the Company to the investor in the event that the sale price of
the ADSs on the NASDAQ SmallCap Market is greater than
$0.80 per share for a period of twenty consecutive trading
days and certain other conditions are met. The Series B
Preferred Stock will accrue dividends at a rate of 7.5% per
year; the first years dividends are payable in the form of
additional ADSs upon exchange, and subsequent accrued dividends
are payable only if declared by our subsidiarys board of
directors. Including accruable dividends, the shares of
Series B Preferred Stock will be exchangeable for an
aggregate of 8,492,500 ADSs, representing an initial purchase
price of $0.25 per ADS. Pursuant to the December 2005
Subscription Agreement, we also issued warrants to purchase an
aggregate of 9,085,000 ADSs to the investors at an exercise
price of $0.37 per share. These warrants are exercisable
from June 29, 2006 until December 29, 2010. In
connection with the private placement, we also issued warrants
to purchase an aggregate of 635,950 ADSs to Next
Level Capital, Inc., as partial compensation for its
services as placement agent, on substantially similar terms as
the warrants issued to the investors in such private placement.
The additional compensation to Next Level Capital, Inc.
consisted of a cash payment equal to 7% of the gross investment
proceeds of $1,975,000, or $138,250.
On December 19, 2005, we issued a secured promissory note
to Platinum Long Term Growth I, LLC (Platinum)
in the principal amount of $388,000 in connection with a loan by
Platinum to Insignia for $350,000. The maturity date of the loan
was January 12, 2006. As security for the loan, we granted
Platinum a security interest in substantially all of our assets,
including intellectual property. Proceeds from the Platinum loan
were used to pay the loan with Silicon Valley Bank entered into
in October 2005 that is described below. The promissory note to
Platinum was repaid in connection with the private placement
that closed on December 29, 2005. In connection with the
loan, we issued 200,000 ADSs to Platinum. The total value of the
ADSs issued to Platinum was $74,000.
2
On November 4, 2005, we issued a promissory note to Fusion
Capital Fund II, LLC (Fusion Capital) in the
amount of $450,000 in connection with a loan by Fusion Capital
to Insignia in the amount of $150,000 on September 22, 2005
and $300,000 on November 4, 2005. The annual interest rate
of the loan is 17% on the outstanding balance computed on a
basis of a 360-day year
and the number of actual days lapsed. The maturity date of the
loan is January 1, 2007. In connection with the loan, we
issued to Fusion Capital a warrant to purchase 562,500 ADSs
at a purchase price per share equal to the greater of the
U.S. Dollar equivalent of 20.5 UK pence or U.S. $0.60,
calculated upon exercise of such warrant. The warrant is
exercisable immediately and expires on November 3, 2010.
On October 3, 2005, Insignia entered into a Loan and
Security Agreement with Silicon Valley Bank pursuant to which
Insignia may request that Silicon Valley Bank finance certain
eligible accounts receivable (each, a financed
receivable) by extending credit to Insignia in an amount
equal to 80% of such financed receivable (subject to certain
adjustments). Accounts receivable are currently our most readily
available collateral. The aggregate amount of financed
receivables outstanding at any time may not exceed $1,250,000.
On the maximum receivables of $1,250,000, we can borrow up to
$1,000,000. Insignia must pay a finance charge on each financed
receivable in the amount equal to (i) 2% plus the greater
of 6.5% or Silicon Valley Banks most recently announced
prime rate, (ii) divided by 360, (iii) multiplied by
the number of days each such financed receivable is outstanding
and (iv) multiplied by the total outstanding gross face
amount for such financed receivable. As security for the loan,
we granted Silicon Valley Bank a first priority security
interest in substantially all of our assets, including
intellectual property. Upon execution of the Loan and Security
Agreement, Insignia paid Silicon Valley Bank a non-refundable
facility fee of $15,000. The Loan and Security Agreement
terminates on October 2, 2006, and all obligations
outstanding thereunder are due and payable on that date. We
currently do not have an outstanding balance on such loan.
On June 30, 2005 and July 5, 2005, we and our
wholly-owned subsidiary, Insignia Solutions Inc., entered into
securities subscription agreements with Fusion Capital and other
investors. Pursuant to these subscription agreements, we
completed a closing for an aggregate of $1,000,000 on
June 30, 2005 (including exchange of the $275,000 bridge
notes issued in June 2005), and we completed a second closing on
July 5, 2005 for an additional $440,400. Pursuant to these
subscription agreements, our subsidiary issued its Series A
Preferred Stock, to the investors. This Series A Preferred
Stock is non-redeemable. The shares of Series A Preferred
Stock (plus all accrued and unpaid dividends thereon) held by
each investor are exchangeable for ADSs (i) at any time at
the election of investor, (ii) automatically upon written
notice by us to the investor in the event that the sale price of
the ADSs on the Nasdaq SmallCap Market is greater than
$1.50 per share for a period of ten consecutive trading
days, and certain other conditions are met, and
(iii) automatically to the extent any shares of the
Series A Preferred Stock have not been exchanged prior to
June 30, 2007. The Series A Preferred Stock will
accrue dividends at a rate of 15% per year compounded
annually until June 30, 2007, at which time no further
dividends will accrue, and are payable in the form of additional
ADSs. Including accruable dividends, the shares of Series A
Preferred Stock issued on June 30, 2005, together with the
additional shares issued on July 5, 2005, will be
exchangeable for a total of 4,762,326 ADSs, representing an
initial purchase price of $0.40 per ADS. As of
September 30, 2005, approximately $54,000 had been accrued
for the value of the 15% dividend in the accompanying
consolidated statement of operations. Pursuant to the
subscription agreements, we also issued to the investors, as of
June 30, 2005 and July 5, 2005, warrants to purchase
an aggregate of 3,601,000 ADSs at an exercise price per share
equal to the greater of $0.50 or the U.S. Dollar equivalent
of 20.5 U.K. pence. These warrants are immediately exercisable
and expire on June 30, 2010. In connection with the
July 5, 2005 closing of the private placement, we also
issued warrants to purchase an aggregate of 77,070 ADSs to
Anthony Fitzgerald and Next Level Capital, Inc., as
compensation for services as placement agents, on substantially
similar terms as the warrants issued to the investors in such
private placement.
On February 10, 2005, Insignia entered into a Securities
Subscription Agreement with Fusion Capital (the 2005
Fusion Capital securities subscription agreement) pursuant
to which Insignia agreed to sell ADSs, representing ordinary
shares having an aggregate purchase price of up to
$12.0 million, to Fusion Capital over a period of
30 months. The shares will be priced based on a
market-based formula at the time of purchase. We only have the
right to receive $20,000 per trading day under the
agreement with Fusion Capital
3
unless our stock price equals or exceeds $1.00, in which case
the daily amount may be increased under certain conditions as
the price of our ADSs increases. In addition, Fusion Capital
shall not have the right nor be obligated to subscribe for any
ADSs on any trading days that the purchase price (as defined in
the 2005 Fusion Capital securities subscription agreement) of
our ADSs falls below $0.40 at any time during the trading day.
The purchase price of our ADSs had been $0.40 or above $0.40
from October 25, 2005, the date when the
2005 S-1
Registration Statement was declared effective, until
November 2, 2005. However, the purchase price of our ADSs
has been less than $0.40 between November 3, 2005 through
February 10, 2006 at some point during each such trading
day. Accordingly, our ability to obtain funding under the 2005
Fusion Capital securities subscription agreement is dependent on
the trading price of our ADSs increasing to at or above
$0.40 per ADS. Any delay in the commencement of funding
under the 2005 Fusion Capital securities subscription agreement
could jeopardize Insignias business.
Under the laws of England and Wales, we are not permitted to
sell our ADSs at a purchase price that is less than the nominal
value of our ordinary shares. In addition, Insignia will not
effect any issuance of ordinary shares (or have its transfer
agent or depository issue any ADSs) on any trading day where the
purchase price for any subscriptions would be less than the
U.S. dollar equivalent of 102.5% of the then nominal value
of the ordinary shares. At our general meeting of shareholders
held on September 30, 2005, our shareholders approved a
reduction of the nominal value of our ordinary shares from 20
pence per share to 1 pence per share. Such reduction became
effective on December 21, 2005 when the order of the U.K.
High Court of Justice confirming such reduction of the nominal
value of our ordinary shares was registered with the U.K.
Registrar of Companies.
At our general meeting of shareholders held on
September 30, 2005, our shareholders approved an increase
of 35,000,000 ordinary shares to the Companys authorized
share capital. This increase in our authorized share capital was
conditional upon the reduction of the nominal value of our
ordinary shares to 1 pence per share becoming
effective, which took place on December 21, 2005.
Accordingly, we currently have a total of 110,000,000 ordinary
shares authorized for issuance, of which 42,947,776 shares
were outstanding as of December 31, 2005,
25,037,420 shares were reserved for issuance upon the
exercise of outstanding warrants and options,
8,492,500 shares were reserved for issuance upon exchange
of Series B Preferred Stock of our subsidiary, Insignia
Solutions Inc., in connection with the December 2005
Subscription Agreement, and 4,762,326 shares were reserved
for issuance upon exchange of Series A Preferred Stock of
our subsidiary in connection with the June 30 and
July 5, 2005 Securities Subscription Agreements.
If we sell 20,000,000 shares to Fusion Capital under the
2005 Fusion Capital securities subscription agreement (of which
4,000,000 shares are purchasable on exercise of warrants
issued to Fusion Capital), the selling price of our ADSs will
have to average at least $0.75 per share for us to receive
the maximum proceeds of $12,000,000. Assuming an average
purchase price of $0.34 per share (the closing sale price
of our ADSs on February 10, 2006) and the purchase by
Fusion Capital of 16,000,000 shares under the 2005 Fusion
Capital securities subscription agreement, proceeds to us would
be $5,440,000, plus up to approximately $1,540,000 from the
exercise of warrants. In addition, even if we are able to access
the full $12,000,000 under the 2005 Fusion Capital securities
subscription agreement with Fusion Capital, we may still need
additional capital to implement our business, operating and
development plans. Should the financing we require to sustain
our working capital needs be unavailable or prohibitively
expensive when we require it, our business could be jeopardized.
Based upon the foregoing and our current forecasts and
estimates, the achievement of our target revenues, cost-cutting
and accounts receivable collection goals, our current forecasted
cash and cash equivalents should be sufficient to meet our
operating and capital requirements through June 30, 2006.
If cash currently available from all sources is insufficient to
satisfy our liquidity requirements, we may seek additional
sources of financing including selling additional equity or debt
securities. If additional funds are raised through the issuance
of equity or convertible debt securities, the percentage
ownership of our shareholders would be reduced, and our
shareholders could experience substantial dilution. In addition,
any equity or debt securities could have rights, preferences and
privileges senior to holders of our shares, and the terms of
such securities could impose restrictions on our operations. The
sale of additional equity or debt securities could result in
additional dilution to our shareholders. We may not be able to
obtain additional financing on acceptable terms,
4
if at all. If we are unable to obtain additional financing as
and when needed and on acceptable terms our business may be
jeopardized.
|
|
|
Our stock could be delisted from NASDAQ. |
On November 22, 2005, the Company received a NASDAQ Staff
Determination letter from the NASDAQ Stock Market indicating
that the Company had not timely filed its Quarterly Report on
Form 10-Q for the
quarter ended September 30, 2005 as required by NASDAQ
Marketplace Rule 4310(c)(14), and that its securities were
therefore subject to delisting from the NASDAQ Capital Market at
the opening of business on December 1, 2005. As a result of
the filing delinquency, the Companys trading symbol
changed from INSG to INSGE commencing on
November 25, 2005. The Company filed its
Form 10-Q for the
quarter ended September 30, 2005 with the Securities and
Exchange Commission on December 9, 2005. The Companys
trading symbol reverted to INSG effective
December 21, 2005 due to its having achieved compliance
with such filing requirement.
In addition, on December 12, 2005, the Company received a
NASDAQ Staff Determination letter from the NASDAQ Stock Market
indicating that the Company was not in compliance with NASDAQ
MarketPlace Rule 4320(e)(2)(B) and that such noncompliance
served as an additional basis for delisting the Companys
securities from The NASDAQ Capital Market. NASDAQ MarketPlace
Rule 4320(e)(2)(B) requires the Company to have a minimum
of $2,500,000 in stockholders equity or $35,000,000 market
value of listed securities or $500,000 of net income from
continuing operations for the most recently completed fiscal
year or two of the three most recently completed fiscal years.
As of September 30, 2005, the Companys
stockholders equity was $1,849,000, the market value of
its listed securities was $17,426,240 and the Company reported
losses from continuing operations in each of the three most
recently completed fiscal years.
The Company requested a hearing before a NASDAQ Listing
Qualifications Panel to review the NASDAQ Stock Markets
decision. The hearing occurred on December 15, 2005. The
Company received the Panels decision on January 13,
2006, which acknowledged the Companys belief that it had
regained compliance with the stockholders equity
requirement as a result of the closing of the December 2005
Subscription Agreement, and granted the Companys request
for continued listing on The NASDAQ Capital Market. The
Panels decision requires that the Company file its
Form 10-K with the
Securities and Exchange Commission on or before March 31,
2006 and that the filing demonstrate compliance with all
requirements for continued listing. However, the Company cannot
provide any assurances that it will be able to maintain its
continued listing on The NASDAQ Capital Market. Delisting from
The NASDAQ Capital Market would likely reduce the liquidity of
the Companys securities, could cause investors not to
trade in the Companys securities and result in a lower
stock price, and could have an adverse effect on the Company.
|
|
|
The sale of our shares to Fusion Capital will cause
dilution, and the sale of shares by Fusion Capital and others
could cause the price of our shares to decline. |
We have registered 40,028,530 outstanding ADSs for resale in a
Registration Statement on
Form S-1, as
amended, filed with the Securities and Exchange Commission on
October 13, 2005 (the
2005 S-1
Registration Statement), which was declared effective by
the Securities and Exchange Commission on October 25, 2005.
The 2005 S-1
Registration Statement includes 20,000,000 shares issuable
in connection with the 2005 Fusion Capital securities
subscription agreement and outstanding warrants. Depending upon
market liquidity at the time, a sale of such shares at any given
time could cause the trading price of our shares to decline. The
sale of a substantial number of shares, or anticipation of such
sales, could make it more difficult for us to sell equity or
equity-related securities in the future at a time and at a price
that we might otherwise wish to effect sales. The number of
shares to be issued to Fusion Capital pursuant to the 2005
Fusion Capital securities subscription agreement with Fusion
Capital will fluctuate based on the price of our shares. Shares
sold to Fusion Capital under the 2005 Fusion Capital securities
subscription agreement are currently freely tradable. Fusion
Capital may sell none, some or all of the shares purchased from
us at any time.
5
|
|
|
We have achieved minimal sales of our products to
date. |
Our future performance depends upon sales of our SSP, DMS and
OMC product lines. We began shipping the SSP product in December
2003 and the OMC product line in October 2004. We have achieved
only minimal sales to date, including revenues of only $450,000
relating to sales of the SSP product in 2004. The DMS product
line was acquired as part of Mi4e in March 2005 and we thus have
limited experience in selling this product. If we are unable to
gain the necessary customer acceptance of our products, our
business may be jeopardized.
Our SSP and OMS products represent the
next-generation products that enable carriers to
repair and update mobile phones
over-the-air
without having their customers send back their handsets to the
carrier for repair or update. To the extent that carriers
continue to use the current generation of
over-the-air
products, such as those offered by Bitfone, InnoPath, Openwave
and mFormation, to make repairs and updates and do not believe
that the next generation products, such as our SSP product,
offer a sufficiently important improvement at a reasonable cost,
then we may not achieve our targeted sales and our business
could fail. Conversely, our newly acquired DMS product
represents the current generation of technology in the market
place.
In addition, some prospective customers have been reticent to
buy our products because of our current financial position. To
the extent that prospective customers believe that we are
under-capitalized, they may be hesitant to buy our products.
|
|
|
The long and complex process of licensing our products
makes our revenue unpredictable. |
Our revenue is dependent upon our ability to license our
products to third parties. Licensing our products has to date
been a long and complex process, typically being a six to nine
months sales cycle. Before committing to license our products,
potential customers must generally consider a wide range of
issues including product benefits, infrastructure requirements,
functionality, reliability and our ability to work with existing
systems. The process of entering into a development license with
a company typically involves lengthy negotiations. Because of
the sales cycle, it is difficult for us to predict when, or if,
a particular prospect might sign a license agreement. License
fees may be delayed or reduced because of this process.
|
|
|
We rely on third parties for software development tools,
which we distribute with some of our products. |
We license software development tool products from other
companies to distribute with some of our products. These third
parties may not be able to provide competitive products with
adequate features and high quality on a timely basis or to
provide sales and marketing cooperation. Furthermore, our
products compete with products produced by some of our
licensors. When these licenses terminate or expire, continued
license rights might not be available to us on reasonable terms,
or at all. We might not be able to obtain similar products to
substitute into our tool suites.
|
|
|
If handset manufacturers (and other third parties) do not
achieve substantial sales of their products that incorporate our
technology, we will not receive royalty payments on our
licenses. |
Our success depends upon the use of our technology by our
licensees in their smart devices. Our licensees undertake a
lengthy process of developing systems that use our technology.
Until a licensee has sales of its systems incorporating our
technology, they are not obligated to pay us royalties. We
expect that the period of time between entering into a
development license and actually recognizing commercial use
royalties will be lengthy and difficult to predict.
|
|
|
We have a history of losses and we must generate
significantly greater revenue if we are to achieve
profitability. |
We have experienced operating losses in each quarter since the
second quarter of 1996. To achieve profitability, we will have
to increase our revenue significantly. Our ability to increase
revenue depends upon the success of our products, and to date we
have received only minimal revenue. If we are unable to create
6
revenue in the form of development license fees, maintenance and
support fees, commercial use royalties and nonrecurring
engineering services, our current revenue will be insufficient
to sustain our business.
|
|
|
We need to increase our sales and marketing expenditures
in order to achieve sales of our products; however, this
increase in expenses is expected to decrease our cash
position. |
In the three and nine months ended September 30, 2005, we
spent 76% and 97%, respectively, of our total revenues on sales
and marketing. We expect to continue to incur disproportionately
high sales and marketing expenses in the future. To market our
products effectively, we must develop client and server channel
markets. We will continue to incur the expenses for a sales and
marketing infrastructure before we recognize significant revenue
from sales of the product. Because customers in the smart device
market tend to remain with the same vendor over time, we believe
that we must devote significant resources to each potential
sale. If potential customers do not design our products into
their systems, the resources we have devoted to the sales
prospect would be lost. If we fail to achieve and sustain
significant increases in our quarterly sales, we may not be able
to continue to increase our investment in these areas. With
increased expenses, we must significantly increase our revenue
if we are to become profitable.
|
|
|
If we are unable to stay abreast of technological changes,
evolving industry standards and rapidly changing customer
requirements, our business reputation will likely suffer and
revenue may decline. |
The market for mobile devices is fragmented and characterized by
technological change, evolving industry standards and rapid
changes in customer requirements. Our products will need to be
continually improved to meet emerging market conditions, such as
new interoperability standards, new methods of wireless
notifications, new flash silicon technologies and new telecom
infrastructure elements. Our existing products will become less
competitive or obsolete if we fail to introduce new products or
product enhancements that anticipate the features and
functionality that customers demand. The success of our new
product introductions will depend on our ability to:
|
|
|
|
|
accurately anticipate industry trends and changes in technology
standards; |
|
|
|
complete and introduce new product designs and features in a
timely manner; |
|
|
|
continue to enhance our existing product lines; and |
|
|
|
respond promptly to customers requirements and preferences. |
Development delays are commonplace in the software industry. We
have experienced delays in the development of new products and
the enhancement of existing products in the past and are likely
to experience delays in the future. We may not be successful in
developing and marketing, on a timely basis or at all,
competitive products, product enhancements and new products that
respond to technological change, changes in customer
requirements and emerging industry standards.
|
|
|
Our targeted market is highly competitive. |
Our products are targeted for the mobile operator and mobile
device market. The market for these products is fragmented and
highly competitive. This market is also rapidly changing, and
there are many companies creating products that compete or will
compete with ours. As the industry develops, we expect
competition to increase in the future. This competition may come
from existing competitors or other companies that we do not yet
know about. Our main competitors include Bitfone, IBM, InnoPath,
4thPass, mFormation, Openwave and Red Bend.
If these competitors develop products that are less expensive or
provide better capabilities or functionality than do our
products, we will be unable to gain market share. Many of our
current competitors and potential competitors have greater
resources, including larger customer bases and greater financial
resources than we do, and we might not be able to compete
successfully against these companies. A variety of other
potential actions by our competitors, including increased
promotion and accelerated introduction of new or enhanced
products, could also harm our competitive position.
7
|
|
|
Our revenue model may not succeed. |
Competition could force us to reduce the prices of our products,
which would result in reduced gross margins and could harm our
ability to provide adequate service to our customers and our
business. Our pricing model for our software products is a
combination of (1) initial license fees, (2) activated
subscriber fees, (3) support and maintenance fees,
(4) hosting services and (5) engineering service fees,
any of which may be subject to significant pricing pressures.
Also, the market may demand alternative pricing models in the
future, which could decrease our revenues and gross margins.
|
|
|
Fluctuations in our quarterly results could cause the
market price of our shares to decline. |
Our quarterly operating results can vary significantly depending
on a number of factors. These factors include:
|
|
|
|
|
the volume and timing of orders received during the quarter; |
|
|
|
the mix of and changes in customers to whom our products are
sold; |
|
|
|
the mix of product and service revenue received during the
quarter; |
|
|
|
the mix of development license fees and commercial use royalties
received; |
|
|
|
the timing and acceptance of new products and product
enhancements by us or by our competitors; |
|
|
|
changes in product pricing; |
|
|
|
foreign currency exchange rate fluctuations; and |
|
|
|
ability to recognize revenue on orders received. |
All of these factors are difficult to forecast. Our future
operating results may fluctuate due to these and other factors,
including our ability to continue to develop innovative and
competitive products. Due to all of these factors, we believe
that period-to-period
comparisons of our results of operations are not necessarily
meaningful and should not be viewed as an indication of our
future performance.
|
|
|
We have engineering and other operations both in the
United States and foreign countries, which is expensive and can
create logistical challenges. |
We currently have 14 employees in the United States,
8 employees in the United Kingdom and
15 employees in Sweden. In the past, the geographic
distance between our engineering personnel in the
United Kingdom and our principal offices in California and
primary markets in Asia, Europe and the United States has
led to logistical and communication difficulties. In the future,
we may experience similar difficulties, which may have an
adverse impact on our business. Further, because a substantial
portion of our research and development operations is located in
the United Kingdom and Sweden, our operations and expenses are
directly affected by economic and political conditions in the
United Kingdom and Sweden.
Economic conditions in Europe and fluctuations in the value of
the U.S. dollar against the Euro, Swedish Krona and British
Pounds Sterling could impair our revenue and results of
operations. International operations are subject to a number of
other special risks. These risks include foreign government
regulation, reduced protection of intellectual property rights
in some countries where we do business, longer receivable
collection periods and greater difficulty in accounts receivable
collection, unexpected changes in, or imposition of, regulatory
requirements, tariffs, import and export restrictions and other
barriers and restrictions, potentially adverse tax consequences,
the burdens of complying with a variety of foreign laws and
staffing and managing foreign operations, general geopolitical
risks, such as political and economic instability, hostilities
with neighboring countries and changes in diplomatic and trade
relationships, and possible recessionary environments in
economies outside the United States.
In March 2005, we acquired Mi4e Device Management, AB, a company
headquartered in Sweden. We now have 15 employees and an office
in Sweden. It takes substantial management time and financial
resources to integrate operations in connection with an
acquisition, and the potential logistical, personnel and customer
8
challenges are exacerbated when, as in this case, the acquirer
and target company are separated by great geographic distance.
|
|
|
International sales of our products, which we expect to
comprise a significant portion of total revenue, expose us to
the business and economic risks of international
operations. |
Sales from outside of the United States accounted for
approximately 85% and 72% of our total revenue for the nine
months ended September 30, 2005 and 2004, respectively. We
expect to market SSP, DMS and OMC to mobile operators and
handset manufacturers in Europe. Economic conditions in Europe
and fluctuations in the value of the Euro, British Pounds
Sterling and Swedish Krona against the U.S. dollar could
impair our revenue and results of operations. International
operations are subject to a number of other risks. These risks
include:
|
|
|
|
|
longer receivable collection periods and greater difficulty in
accounts receivable collection; |
|
|
|
foreign government regulation; |
|
|
|
reduced protection of intellectual property rights in some
countries where we do business; |
|
|
|
unexpected changes in, or imposition of, regulatory
requirements, tariffs, import and export restrictions and other
barriers and restrictions; |
|
|
|
potentially adverse tax consequences; |
|
|
|
the burdens of complying with a variety of foreign laws and
staffing and managing foreign operations; |
|
|
|
general geopolitical risks, such as political and economic
instability, terrorism, hostilities with neighboring countries
and changes in diplomatic and trade relationships; and |
|
|
|
possible recessionary environments in economies outside the
United States. |
|
|
|
Our technology depends on the adoption of standards such
as those set forth by the Open Mobile Alliance
(OMA). If such standards are not effectively
established our business could suffer. Use of open industry
standards, however, may also make us more vulnerable to
competition. |
We promote open standards in our technology in order to support
open competition and interoperability. We do not exercise
control over the development of open standards. Our products are
integrated with communication service providers systems
and mobile phones. If we are unable to continue to successfully
integrate our platform products with these third-party
technologies, our business could suffer. In addition, large
wireless operators sometimes create detailed service
specifications and requirements, such as Vodafone Live or DoCoMo
iMode, and such operators are not required to share those
specifications with us. Failure or delay in the creation of
open, global specifications could have a negative impact on our
sales and operating results.
The widespread adoption of open industry standards, however, may
make it easier for new market entrants and existing competitors
to introduce products that compete with our software products.
|
|
|
Product defects can be expensive to fix and may cause us
to lose customers. |
The software we develop is complex and must meet the stringent
technical requirements of our customers. We must develop our
products quickly to keep pace with the rapidly changing Internet
software and telecommunications markets. Software products and
services as complex as ours are likely to contain undetected
errors or defects. Software errors are particularly common when
a product is first introduced or a new version is released.
Despite thorough testing, our products might be shipped with
errors. If this were to happen, customers could reject our
products, or there might be costly delays in correcting the
problems, and we could face damage to our reputation. Our
products are increasingly used in systems that interact directly
with the general public, such as in transportation and medical
systems. In these public-facing systems, the failure of our
products could cause substantial property damage or personal
injury, which could expose us to product liability claims. Our
products are used for applications in business systems where the
failure of our
9
products could be linked to substantial economic loss. Our
agreements with our customers typically contain provisions
designed to limit our exposure to potential product liability
and other claims. It is likely, however, that these provisions
are not effective in all circumstances and in all jurisdictions.
We may not have adequate insurance against product liability
risks, and renewal of our insurance may not be available to us
on commercially reasonable terms. Further, our errors and
omissions insurance may not be adequate to cover claims. If we
ever had to recall any of our products due to errors or other
problems, it would cost us a great deal of time, effort and
expense.
Our operations depend on our ability to protect our computer
equipment and the information stored in our databases against
damage by fire, natural disaster, power loss, telecommunications
failure, unauthorized intrusion and other catastrophic events.
The measures we have taken to reduce the risk of interruption in
our operations may not be sufficient. As of the date of this
prospectus, we have not experienced any major interruptions in
our operations because of a catastrophic event.
|
|
|
If we lose key personnel or are unable to hire additional
qualified personnel as necessary, we may not be able to
successfully manage our business or sell our products. |
Our future performance depends to a significant degree upon the
continued contributions of our key management, product
development, sales, marketing and operations personnel. We do
not have agreements with any of our key personnel that obligates
them to work for us for a specific term, and we do not maintain
any key person life insurance policies. We currently intend to
hire additional salespeople and believe our future success will
depend in large part upon our ability to attract and retain
highly skilled managerial, engineering, sales, marketing and
operations personnel, many of whom are in great demand.
Competition for qualified personnel can be intense in the
San Francisco Bay Area, where our U.S. operations are
headquartered.
|
|
|
Our performance depends significantly on our ability to
protect our intellectual property and proprietary rights in the
technologies used in our products. If we are not adequately
protected, our competitors could use the technologies that we
have developed to enhance their products and services, which
could harm our business. |
We rely on a combination of patent, copyright, trademark, trade
secret laws, confidentiality provisions and other contractual
provisions to protect our intellectual property and proprietary
rights, but these legal means afford only limited protection.
Despite the measures we take to protect our intellectual
property rights, unauthorized parties may attempt to copy
aspects of our products or to obtain and use information which
we regard as proprietary. In addition, the laws of some
countries may not protect our intellectual property and
proprietary rights as fully as do the laws of the United States.
Thus, the measures we take to protect our intellectual property
and proprietary rights in the United States and abroad may not
be adequate. In addition, our competitors may independently
develop similar technologies.
The market for wireless communications and the delivery of
Internet-based services are characterized by the existence of a
large number of patents and frequent litigation based on
allegations of patent infringement. As the number of entrants
into our market increases, the possibility of infringement
claims against us grows. In addition, because patents can take
many years to issue, there may be one or more patent
applications now pending of which we are unaware, and which we
may be accused of infringing when patent(s) are issued from the
application(s) in the future. To address any patent infringement
claims, we may need to enter into royalty or licensing
agreements on disadvantageous commercial terms. We may also have
to incur significant legal expenses to ascertain the risk of
infringing a patent and the likelihood of that patent being
valid. A successful claim of patent infringement against us, and
our failure to license the infringing or similar technology,
could harm our business. In addition, any infringement claims,
with or without merit, would be time consuming and expensive to
litigate or settle and could divert management attention from
administering our core business.
As a member of several groups involved in setting standards for
the industry, we have agreed to license our intellectual
property to other members of those groups on fair and reasonable
terms to the extent that the intellectual property is essential
to implementing the specifications promulgated by those groups.
Each of the other members of the groups has agreed to similar
provisions.
10
|
|
|
Our products may infringe the intellectual property rights
of third parties, which may result in lawsuits and prevent us
from selling our products. |
As the number of patents, copyrights, trademarks and other
intellectual property rights in our industry increases, products
based on our technology may increasingly become the subject of
infringement claims. Third parties could assert infringement
claims against us in the future. For example, other companies
have asked us to evaluate the need for a license of patents they
hold, and we cannot assure you that patent infringement claims
will not be filed against us in the future. Infringement claims,
with or without merit, could be time consuming, result in costly
litigation, cause product shipment delays or require us to enter
into royalty or licensing agreements. Royalty or licensing
agreements, if required, might not be available on terms
acceptable to us. We may initiate claims or litigation against
third parties for infringement of our proprietary rights or to
establish the validity of our proprietary rights. Litigation to
determine the validity of any claims, whether or not the
litigation is resolved in our favor, could result in significant
expense to us and divert the efforts of our technical and
management personnel from productive tasks. If there is an
adverse ruling against us in any litigation, we may be required
to pay substantial damages, discontinue the use and sale of
infringing products, expend significant resources to develop
non-infringing technology or obtain licenses to infringing
technology. Our failure to develop or license a substitute
technology could prevent us from selling our products.
|
|
|
We are at risk of securities litigation which, regardless
of the outcome, could result in substantial costs and divert
management attention and resources. |
Stock market volatility has had a substantial effect on the
market prices of securities issued by us and other high
technology companies, often for reasons unrelated to the
operating performance of the specific companies. Following
periods of volatility in the market price of a companys
securities, securities class action litigation has often been
instituted against high technology companies. We have in the
past been, and may in the future be, the target of similar
litigation. Regardless of the outcome, securities litigation may
result in substantial costs and divert management attention and
resources.
|
|
|
If we are unable to favorably assess the effectiveness of
our internal control over financial reporting, or if our
independent registered public accounting firm is unable to
provide an unqualified attestation report on our assessment our
stock price could be adversely affected. |
Pursuant to Section 404 of the Sarbanes-Oxley Act of 2002
and beginning with our Annual Report on
Form 10-K for the
year ending December 31, 2007 (or for the year ending
December 31, 2006 if the Company is an accelerated filer
(as defined in
Rule 12b-2 of the
Securities Exchange Act of 1934) as of December 31, 2006),
our management will be required to report on, and our
independent registered public accounting firm to attest to, the
effectiveness of our internal control over financial reporting.
The rules governing the standards that must be met for
management to assess our internal control over financial
reporting are new and complex, and require significant
documentation, testing and possible remediation. The process of
reviewing, documenting and testing our internal control over
financial reporting, will result in substantial increased
expenses and the devotion of significant management and other
internal resources.
We may encounter problems or delays in completing the assessment
and the implementation of any changes necessary to make a
favorable assessment of our internal control over financial
reporting, including having the necessary financial resources to
conduct the assessment and implementation. If we cannot
favorably assess the effectiveness of our internal control over
financial reporting, or if our independent registered public
accounting firm is unable to provide an unqualified attestation
report on our assessment, investor confidence and our stock
price could be adversely affected.
In connection with its audit for the six-month period ended
June 30, 2005, Burr, Pilger & Mayer LLP, our
independent registered public accounting firm, identified a
material weakness in our internal control over financial
reporting. Deficiencies noted related to our failure to
complete, on a timely basis, proper analysis of, accounting for,
and management review of (i) certain complex equity
transactions, (ii) our acquisition of Mi4e, and
(iii) activity related to Mi4e subsequent to the closing of
our acquisition. The existence of the
11
above deficiencies in the design or operation of our internal
control could adversely affect our ability to record, process,
summarize and report financial data consistent with the
assertions of management in the consolidated financial
statements.
|
|
|
Our investors may have difficulty enforcing judgments
against us in U.S. courts because many of our assets and
some of our directors and management are located in England and
Sweden. |
Insignia is incorporated under the laws of England and Wales.
Two of our directors reside in England. All or a substantial
portion of the assets of these persons, and a portion of our
assets, are located outside of the United States. It may not be
possible for investors to serve a complaint within the United
States upon these persons or to enforce against them or against
us, in U.S. courts, judgments obtained in U.S. courts
based upon the civil liability provisions of
U.S. securities laws. There is doubt about the
enforceability outside of the United States, in original actions
or in actions for enforcement of judgments of U.S. courts,
of civil liabilities based solely upon U.S. securities
laws. The rights of holders of our shares are governed by
English law, including the Companies Act 1985, and by our
memorandum and articles of association. The rights of holders of
our ADSs are also affected by English law. These rights differ
from the rights of security holders in typical
U.S. corporations.
FORWARD-LOOKING STATEMENTS
This prospectus contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as
amended and Section 21E of the Securities Exchange Act of
1934, as amended. Such forward-looking statements include
statements regarding, among other things, (a) our projected
sales and profitability, (b) our growth strategies,
(c) anticipated trends in our industry, (d) our future
financing plans, and (e) our anticipated needs for working
capital. Forward-looking statements, which involve assumptions
and describe our future plans, strategies, and expectations, are
generally identifiable by use of the words may,
will, should, expect,
anticipate, estimate,
believe, intend, or project
or the negative of these words or other variations on these
words or comparable terminology. This information may involve
known and unknown risks, uncertainties, and other factors that
may cause our actual results, performance, or achievements to be
materially different from the future results, performance, or
achievements expressed or implied by any forward-looking
statements. These statements may be found under
Managements Discussion and Analysis of Financial
Condition and Results of Operations and
Business, as well as in this prospectus generally.
Actual events or results may differ materially from those
discussed in forward-looking statements as a result of various
factors, including, without limitation, the risks outlined under
Risk Factors and matters described in this
prospectus generally. In light of these risks and uncertainties,
there can be no assurance that the forward-looking statements
contained in this filing will in fact occur. In addition to the
information expressly required to be included in this filing, we
will provide such further material information, if any, as may
be necessary to make the required statements, in light of the
circumstances under which they are made, not misleading.
USE OF PROCEEDS
This prospectus relates to shares that may be offered and sold
from time to time by selling shareholders. We will receive no
proceeds from the sale of shares pursuant to this prospectus.
12
PRICE RANGE OF ORDINARY SHARES
Our American Depositary Shares (ADSs), each
representing one ordinary share of 1 pence nominal value, have
been traded under the symbol INSGY from
Insignias initial public offering in November 1995 to
December 24, 2000. Since December 24, 2000, our ADSs
have traded under the symbol INSG except between
November 25, 2005 to December 21, 2005 when our
trading symbol changed to INSGE due to a filing
delinquency. Our stock traded on the Nasdaq National Market from
November 1995 to January 2003 and has traded on the Nasdaq
SmallCap Market since then. The following table sets forth, for
the periods indicated, the high and low sales prices for our
ADSs as reported by the Nasdaq National Market or Nasdaq
SmallCap Market as applicable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 Quarters Ended | |
|
|
| |
|
|
Dec 31 | |
|
Sept 30 | |
|
June 30 | |
|
Mar 31 | |
|
|
| |
|
| |
|
| |
|
| |
Quarterly per share stock price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
1.25 |
|
|
$ |
0.69 |
|
|
$ |
1.29 |
|
|
$ |
1.04 |
|
|
Low
|
|
$ |
0.23 |
|
|
$ |
0.40 |
|
|
$ |
0.25 |
|
|
$ |
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 Quarters Ended | |
|
|
| |
|
|
Dec 31 | |
|
Sept 30 | |
|
June 30 | |
|
Mar 31 | |
|
|
| |
|
| |
|
| |
|
| |
Quarterly per share stock price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
1.30 |
|
|
$ |
0.92 |
|
|
$ |
2.14 |
|
|
$ |
3.47 |
|
|
Low
|
|
$ |
0.68 |
|
|
$ |
0.50 |
|
|
$ |
0.75 |
|
|
$ |
0.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 Quarters Ended | |
|
|
| |
|
|
Dec 31 | |
|
Sept 30 | |
|
June 30 | |
|
Mar 31 | |
|
|
| |
|
| |
|
| |
|
| |
Quarterly per share stock price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$ |
1.62 |
|
|
$ |
1.79 |
|
|
$ |
0.80 |
|
|
$ |
0.45 |
|
|
Low
|
|
$ |
0.80 |
|
|
$ |
0.39 |
|
|
$ |
0.19 |
|
|
$ |
0.20 |
|
The closing sales price of our shares as reported on the Nasdaq
SmallCap Market on February 13, 2006 was $0.36 per
share. As of that date, there were approximately 229 holders of
record of our ordinary shares and ADSs, excluding those ADSs
that are held in nominee or street name by brokers.
DIVIDENDS
We have not declared or paid any cash dividends on our ordinary
shares. We anticipate that we will retain any future earnings
for use in our business and do not anticipate paying any cash
dividends in the foreseeable future. Any payment of dividends
would be subject, under English law, to the Companies Act 1985,
and to our Memorandum and Articles of Association, and may only
be paid from our retained earnings, determined on a
pre-consolidated basis. We have a substantial accumulated
deficit and, accordingly, do not expect to have funds legally
available to pay dividends on our ordinary shares for the
foreseeable future.
13
SELECTED FINANCIAL AND OPERATING DATA
The tables that follow present portions of our consolidated
financial statements and are not complete. You should read the
following selected financial data in conjunction with our
consolidated financial statements and the related notes thereto
and with Managements Discussion and Analysis of
Financial Condition and Results of Operations included
elsewhere in this prospectus. The consolidated statements of
operations data for the years ended December 31, 2004, 2003
and 2002 and the consolidated balance sheet data as of
December 31, 2004 and 2003 are derived from our audited
consolidated financial statements, which are included elsewhere
in this prospectus. The consolidated statements of operations
data for the years ended December 31, 2001 and 2000 and the
consolidated balance sheet data as of December 31, 2002,
2001 and 2000 are derived from audited consolidated financial
statements that are not included in this prospectus. The
consolidated statements of operations data for the nine months
ended September 30, 2005 and 2004 is derived from unaudited
consolidated financial statements that are included in this
prospectus. The historical results presented below are not
necessarily indicative of the results to be expected for any
future fiscal year. See Managements Discussion and
Analysis of Financial Condition and Results of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended | |
|
|
|
|
September 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
|
(Unaudited) | |
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data) | |
Consolidated Statements of Operations Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$ |
1,998 |
|
|
$ |
533 |
|
|
$ |
541 |
|
|
$ |
710 |
|
|
$ |
7,256 |
|
|
$ |
10,273 |
|
|
$ |
10,766 |
|
Cost of net revenues
|
|
|
291 |
|
|
|
28 |
|
|
|
42 |
|
|
|
340 |
|
|
|
2,584 |
|
|
|
4,275 |
|
|
|
3,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
1,707 |
|
|
|
505 |
|
|
|
499 |
|
|
|
370 |
|
|
|
4,672 |
|
|
|
5,998 |
|
|
|
7,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
1,937 |
|
|
|
1,923 |
|
|
|
2,511 |
|
|
|
1,757 |
|
|
|
5,558 |
|
|
|
7,058 |
|
|
|
5,376 |
|
|
Research and development
|
|
|
2,144 |
|
|
|
2,126 |
|
|
|
2,807 |
|
|
|
3,373 |
|
|
|
5,640 |
|
|
|
6,220 |
|
|
|
5,960 |
|
|
General and administrative
|
|
|
2,237 |
|
|
|
1,864 |
|
|
|
2,579 |
|
|
|
2,676 |
|
|
|
3,356 |
|
|
|
4,155 |
|
|
|
3,733 |
|
|
Amortization of intangible assets
|
|
|
207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
498 |
|
|
|
296 |
|
|
|
292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
6,525 |
|
|
|
5,913 |
|
|
|
7,897 |
|
|
|
8,304 |
|
|
|
14,850 |
|
|
|
17,725 |
|
|
|
15,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(4,818 |
) |
|
|
(5,408 |
) |
|
|
(7,398 |
) |
|
|
(7,934 |
) |
|
|
(10,178 |
) |
|
|
(11,727 |
) |
|
|
(7,594 |
) |
Interest and other income (expense), net
|
|
|
(17 |
) |
|
|
254 |
|
|
|
255 |
|
|
|
3,101 |
|
|
|
(356 |
) |
|
|
567 |
|
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(4,835 |
) |
|
|
(5,154 |
) |
|
|
(7,143 |
) |
|
|
(4,833 |
) |
|
|
(10,534 |
) |
|
|
(11,160 |
) |
|
|
(7,599 |
) |
Provision for (benefit from) income taxes
|
|
|
41 |
|
|
|
(211 |
) |
|
|
(81 |
) |
|
|
(510 |
) |
|
|
(2,114 |
) |
|
|
(152 |
) |
|
|
(785 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(4,876 |
) |
|
|
(4,943 |
) |
|
|
(7,062 |
) |
|
|
(4,323 |
) |
|
|
(8,420 |
) |
|
|
(11,008 |
) |
|
|
(6,814 |
) |
Accretion of dividend on subsidiary preferred stock
|
|
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend related to beneficial conversion feature of
preferred stock
|
|
|
(611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
(5,541 |
) |
|
$ |
(4,943 |
) |
|
$ |
(7,062 |
) |
|
$ |
(4,323 |
) |
|
$ |
(8,420 |
) |
|
$ |
(11,008 |
) |
|
$ |
(6,814 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended | |
|
|
|
|
September 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
|
(Unaudited) | |
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except per share data) | |
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.13 |
) |
|
$ |
(0.17 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.57 |
) |
|
$ |
(0.47 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares and ordinary share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
41,475 |
|
|
|
29,081 |
|
|
|
30,191 |
|
|
|
21,231 |
|
|
|
19,937 |
|
|
|
19,248 |
|
|
|
14,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
September 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
2001 | |
|
2000 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | |
Consolidated Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents, short-term investments and restricted
cash
|
|
$ |
75 |
|
|
$ |
952 |
|
|
$ |
2,232 |
|
|
$ |
976 |
|
|
$ |
8,893 |
|
|
$ |
17,351 |
|
Working capital (deficit)
|
|
|
(1,005 |
) |
|
|
900 |
|
|
|
2,254 |
|
|
|
1,964 |
|
|
|
10,633 |
|
|
|
11,377 |
|
Total assets
|
|
|
4,453 |
|
|
|
2,587 |
|
|
|
6,794 |
|
|
|
6,453 |
|
|
|
17,768 |
|
|
|
22,336 |
|
Mandatory redeemable warrants
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
1,440 |
|
|
|
1,440 |
|
|
|
1,440 |
|
Total shareholders equity
|
|
$ |
1,849 |
|
|
$ |
1,341 |
|
|
$ |
2,589 |
|
|
$ |
2,673 |
|
|
$ |
9,895 |
|
|
$ |
15,749 |
|
15
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Except for the historical information contained in this
prospectus, the matters discussed herein are forward-looking
statements. Words such as anticipates,
believes, expects, future,
and intends, and similar expressions are used to
identify forward-looking statements. These and other statements
regarding matters that are not historical are forward-looking
statements. These matters involve risks and uncertainties that
could cause actual results to differ materially from those in
the forward-looking statements. Factors that could cause or
contribute to such differences in results and outcomes include
without limitation those discussed below as well as those
discussed elsewhere in this prospectus. Readers are cautioned
not to place undue reliance on these forward-looking statements,
which reflect managements analysis only as of the date
hereof. We assume no obligation to update these forward-looking
statements to reflect actual results or changes in factors or
assumptions affecting such forward-looking statements.
Overview
We commenced operations in 1986, and currently develop, market
and support software technologies that enable mobile operators
and phone manufacturers to update the firmware of mobile devices
using standard
over-the-air data
networks. Before 2003, our principal product line was the
Jeodetm
platform, based on our Embedded Virtual Machine
(EVMtm)
technology.
During 2001, we began development of a range of products
(Secure System Provisioning or SSP
products) for the mobile phone and wireless operator industry.
These SSP products build on our position as a Virtual Machine
(VM) supplier for manufacturers of mobile devices
and allow wireless operators and phone manufacturers to reduce
customer care and software recall costs as well as increase
subscriber revenue by deploying new mobile services based on
dynamically provisional capabilities. With the sale of our
JVM product line in April 2003, our sole product line then
consisted of our SSP product. We shipped our first SSP
product in December 2003, and in October 2004 we launched our
Open Management Client (OMC) product.
On March 16, 2005, we closed our acquisition of Mi4e Device
Management AB (Mi4e), a private company
headquartered in Stockholm, Sweden. The consideration paid in
the transaction was 2,969,692 American depositary shares
(ADSs) representing ordinary shares, and another 989,896 ADSs
are issuable on March 31, 2006, subject to potential offset
for breach of representations, warranties and covenants. In
addition, up to a maximum of 700,000 Euros is payable in a
potential earn-out based on a percentage of future revenue
collected from sales of existing Mi4e products. As of
September 30, 2005, $109,000 was earned and accrued for in
the accompanying consolidated balance sheet. Mi4e develops,
markets and supports software technologies that enable mobile
operators and phone manufacturers to update firmware of mobile
devices using standards
over-the-air data
networks. Its main product, a Device Management Server
(DMS), is a mobile device management infrastructure
solution for mobile operators that support the Open Mobile
Alliance (OMA) Client Provisioning Specification.
DMS was first deployed at Telstra in Australia in 2000 and has
since been deployed at more than ten carriers around the world.
By integrating the Mi4e capabilities with existing Insignia
applications, our strategy is to deliver comprehensive solutions
across multiple generations of technology and therefore resolve
firmware update and compatibility issues for current and future
users who require
over-the-air repair.
Currently we primarily offer the SSP, DMS and OMC product lines.
Our revenues from these products are derived from:
|
|
|
|
|
initial licensing fees; |
|
|
|
royalties paid based on volume of users; |
|
|
|
support and maintenance fees; |
|
|
|
trial and installation; |
|
|
|
subscription fees for hosting services; and |
|
|
|
engineering services. |
16
Our operations outside of the United States are primarily in the
United Kingdom and Sweden, where part of our research and
development operations and our European sales activities are
located. We sell our products directly to operators,
distributors and original equipment manufacturers
(OEMs). Our revenues from customers outside the
United States are derived primarily from Europe and Asia and are
generally affected by the same factors as our revenues from
customers in the United States. The operating expenses of our
operations outside the United States are mostly incurred in
Europe and relate to our research and development and European
sales activities. Such expenses consist primarily of ongoing
fixed costs and consequently do not fluctuate in direct
proportion to revenues. Our revenues and expenses outside the
United States can fluctuate from period to period based on
movements in currency exchange rates. Historically, movements in
currency exchange rates have not had a material effect on our
revenues and expenses.
We operate with the U.S. dollar as our functional currency,
with a majority of revenues and operating expenses denominated
in Euros, U.S. dollars, British Pounds Sterling and Swedish
Krona. Exchange rate fluctuations against the dollar can cause
U.K. and Swedish expenses, which are translated into dollars for
financial statement reporting purposes, to vary from
period-to-period.
Critical Accounting Policies and Estimates
The condensed consolidated financial statements are prepared in
accordance with accounting principles generally accepted in the
United States of America. Certain of our accounting policies
require the application of significant judgment by management in
selecting the appropriate assumptions for calculating financial
estimates. These estimates affect the reported amounts of assets
and liabilities and disclosure of contingent assets and
liabilities at the dates of the financial statements and the
reported amounts of revenues and expenses during the reporting
periods. By their nature, these judgments are subject to an
inherent degree of uncertainty. The most significant estimates
and assumptions relate to revenue recognition, the adequacy of
allowances for doubtful accounts, long-lived assets, the
valuation allowance on deferred tax assets, and business
combinations. Actual amounts could differ from these estimates.
We recognize revenue in accordance with Statement of Position
No. 97-2
(SOP 97-2),
Software Revenue Recognition, and Statement of
Position No. 98-9, Modification of SOP
No. 97-2. These Statements of Position require that
four basic criteria must be met before revenue can be
recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred or services rendered;
(3) the fee is fixed or determinable; and
(4) collectibility is probable. Determination of criteria
(3) and (4) are based on managements judgments
regarding the fixed nature of the fee charged for services
rendered and products delivered and the collectibility of those
fees. Should changes in conditions cause management to determine
these criteria are not met for certain future transactions,
revenue recognized for any reporting period could be adversely
affected.
At the time of the transaction, we assess whether the fee
associated with our revenue transaction is fixed or determinable
and whether or not collection is probable. We assess whether the
fee is fixed or determinable based on the payment terms
associated with the transaction. If a significant portion of a
fee is due after the normal payment terms, which are 30 to
90 days from invoice date, we account for the fee as not
being fixed or determinable. In these cases, we recognize
revenue on the earlier of due date or the date on which cash is
collected.
We assess collectibility based on a number of factors, including
past transaction history with the customer and the
credit-worthiness of the customer. We do not request collateral
from our customers. If we determine that collection of a fee is
not probable, we will defer the fee and recognize revenue at the
time collection becomes probable, which is generally upon
receipt of cash.
For all sales, we use either a signed license agreement or a
binding purchase order (primarily for maintenance renewals) as
evidence of an arrangement.
17
For arrangements with multiple obligations (for example,
undelivered maintenance and support), we will allocate revenue
to each component of the arrangement using the residual value
method based on the fair value of the undelivered elements,
which is specific to us. This means that we will defer revenue
from the arrangement fee equivalent to the fair value of the
undelivered elements. Fair value for the ongoing maintenance and
support obligation is based upon separate sales of renewals to
other customers or upon renewal rates quoted in the contracts.
Fair value of services, such as training or consulting, is based
upon separate sales by us of these services to other customers.
Our arrangements do not generally include acceptance clauses.
However, if an arrangement includes an acceptance provision,
acceptance occurs upon the earlier of receipt of written
customer acceptance or expiration of the acceptance period.
We recognize revenue for maintenance and hosting services
ratably over the contract term. Our training and consulting
services are billed based on hourly rates, and we will generally
recognize revenue as these services are performed. However, at
the time of entering into a transaction, we will assess whether
or not any services included within the arrangement require us
to perform significant work either to alter the underlying
software or to build additional complex interfaces so that the
software performs as the customer requests. If these services
are included as part of an arrangement, we recognize the entire
fee using the percentage of completion method. We estimate the
percentage of completion based on our estimate of the total
costs estimated to complete the project as a percentage of the
costs incurred to date and the estimated costs to complete.
|
|
|
Accounts receivable and allowance for doubtful
accounts |
We perform ongoing credit evaluations of our customers and will
adjust credit limits based upon payment history and the
customers current creditworthiness, as determined by our
review of their current credit information. We continuously
monitor collections and payments from our customers and maintain
an allowance for doubtful accounts based upon historical
experience and any specific customer collection issues that we
have identified. While such credit losses have historically been
within expectations and the allowance established, credit loss
rates may increase. Since our accounts receivable are
concentrated in a relatively few number of customers, a
significant change in the liquidity or financial position of any
one of these customers could have a material adverse impact on
the collectibility of accounts receivables and future operating
results.
The preparation of financial statements requires us to make
estimates of the uncollectibility of our accounts receivables.
We specifically analyze accounts receivable and analyze
historical bad debts, customer concentrations, customer
creditworthiness, current economic trends and changes in our
customer payment terms when evaluating the adequacy of the
allowance for doubtful accounts.
We periodically review our property and equipment and
identifiable intangible assets for possible impairment whenever
facts and circumstances indicate that the carrying amount may
not be fully recoverable. Assumptions and estimates used in the
evaluation of impairment may affect the carrying value of
long-lived assets, which could result in impairment charges in
future periods. Significant assumptions and estimates include
the projected cash flows based upon estimated revenue and
expense growth rates and the discount rate applied to expected
cash flows. In addition, our depreciation and amortization
policies reflect judgments on the estimated useful lives of
assets.
We currently have significant deferred tax assets, which are
subject to periodic recoverability assessments. We record a
valuation allowance to reduce our deferred tax assets to the
amount that we believe to be more likely than not realizable. We
have recorded a valuation allowance in an amount equal to the
net deferred tax assets to reflect uncertainty regarding future
realization of these assets based on past performance and the
likelihood of realization of our deferred tax assets.
18
In accordance with the provisions of Statement of Financial
Accounting Standards No. 141, Business
Combinations, the purchase price of an acquired company is
allocated between the intangible assets and the net tangible
assets of the acquired business with the residual of the
purchase price recorded as goodwill. Our future operating
performance will be impacted by the future amortization of these
acquired intangible assets and potential impairment charges
related to goodwill if indicators of potential impairment exist.
As a result of business acquisitions, the allocation of the
purchase price to goodwill and intangible assets could have a
significant impact on our future operating results. The
allocation of the purchase price of the acquired companies to
goodwill and intangible assets requires us to make significant
estimates and assumptions, including estimates of future cash
flows expected to be generated by the acquired assets and the
appropriate discount rate for these cash flows. Should
conditions be different from managements current
estimates, material write-downs of intangible assets or goodwill
may be required, which would adversely affect our operating
results.
In accordance with the provisions of Statement of Financial
Accounting Standards No. 142, Goodwill and Other
Intangible Assets, we assess goodwill and intangible
assets with indefinite lives for impairment at least annually,
or more frequently if events and changes in circumstances
suggest that the carrying amount may not be recoverable. To the
extent the carrying amount exceeds its fair value, an impairment
charge to operations is recorded. At September 30, 2005,
the carrying value of goodwill was $503,000.
Sale of Jeode Product Line and Java Virtual Machine Assets
In 2003, we sold our Jeode product line to Esmertec A.G.
(Esmertec) and transitioned our product focus to our
SSP product line. This change in product focus has resulted in a
redirection of available resources from our historical revenue
base towards the development and marketing efforts associated
with the SSP product.
On February 7, 2003, we entered into a loan agreement with
Esmertec whereby Esmertec loaned Insignia $1.0 million at
an interest rate of prime plus two percent. The principal amount
of $1.0 million was repaid on January 15, 2004 by
offsetting that amount with a receivable relating to the product
line purchase. All remaining accrued interest of $55,161 was
repaid on March 15, 2004 by offsetting the accrued interest
against prepaid royalties. Accordingly, there were no
outstanding balances or future amounts due to Esmertec under the
loan agreement as of December 31, 2004.
On March 4, 2003, we entered into several agreements with
Esmertec, a Swiss software company focused on Java technologies,
including a definitive agreement to sell certain assets relating
to our Jeode product line in exchange for $3.5 million due
in installments through April 2004. The transaction closed on
April 23, 2003. The assets sold primarily included the
fixed assets, customer agreements and employees related to the
Jeode product line. Under the terms of the agreements, Esmertec
also became the exclusive master distributor of the Jeode
technology in exchange for $3.4 million in minimum
guaranteed royalties through October 2004.
Under these agreements, Insignia could have earned up to an
additional $4.0 million over the subsequent three-year
period from the effective date of the agreement based on a
percentage of Esmertecs sales of the Jeode product during
the period. Additionally, the parties entered into a cooperative
agreement whereas Esmertec agreed to
promote Insignias SSP software product to
Esmertecs mobile platform customers.
As part of this transaction, we transferred 42 employees to
Esmertec, of which 31 were development engineers. In addition,
as part of the sale, Esmertec entered into an agreement with our
U.K. building landlord in order to assume the lease on one of
the two buildings leased by Insignia.
On February 13, 2004, Insignia and Esmertec executed an
agreement transferring the intellectual property of Jeode and
the title for Insignias remaining prepaid royalties to
Esmertec.
On June 30, 2004, Insignia and Esmertec executed a
Termination and Waiver Agreement that effectively concluded the
remaining business between the two companies and dissolved any
ties going forward between Insignia and the product line it sold
to Esmertec in April 2003. The agreement offset Esmertec related
19
liabilities and deferred revenue totaling $853,000 against
$600,000 of remaining guaranteed royalty payments due from
Esmertec in exchange for final cash payment to Insignia of
$185,000 (which was made in July 2004). The resulting net gain
of $302,000 was recorded as other income in the second quarter
of 2004 and is net of expenses. This agreement resulted in the
full and final satisfaction of the deferred consideration and
waiver of all future outstanding obligations pursuant to the
2003 asset purchase agreement.
Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months | |
|
Nine Months | |
|
|
Ended | |
|
Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(in thousands, unaudited) | |
License revenue
|
|
$ |
464 |
|
|
$ |
100 |
|
|
$ |
1,381 |
|
|
$ |
521 |
|
Service revenue
|
|
|
338 |
|
|
|
7 |
|
|
|
617 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenue
|
|
$ |
802 |
|
|
$ |
107 |
|
|
$ |
1,998 |
|
|
$ |
533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The SSP product line, which we launched in 2003, was expanded by
our introduction of additional products in October 2004 and
March 2005. These products include Open Management Client
(OMC) and Device Management Server (DMS). The DMS product
was acquired through the acquisition of Mi4e in March 2005. In
2005, our license revenues were derived from initial licensing
fees and royalties and service fees came from support and
maintenance, trials and installations, hosting services and
engineering services. In 2004, revenues were derived from
initial licensing fees, support and maintenance, and engineering
services.
The 650% and 275% increase in total revenues from the three and
nine months ended September 30, 2004 to the same periods in
2005 was primarily due to thirteen new operators becoming
customers combined with the benefits of acquiring Mi4e in March
2005 as well as greater adoption of our technology during the
third quarter of 2005. License revenue and service revenue
accounted for 58% and 42%, respectively, of total revenues in
the third quarter of 2005 compared to 93% and 7% respectively in
the same period of the prior year.
The 650% increase in license revenues from the third quarter of
2004 to the third quarter of 2005 was primarily due to increased
revenues from our SSP products, and the launch of the OMC and
DCS products in 2005 and the integration of the products which
created the Device Management Suite (DMS) and with the
adoption of our products by a number of system operators. The
DMS, OMC, SSP and DCS products made up 74%, 17%, 6%, and 3%,
respectively, of license revenues in the third quarter of 2005.
In the third quarter of 2004, the SSP product line made up 100%
of total license revenues.
The $331,000 increase in service revenue from the third quarter
of 2004 to the third quarter of 2005 was primarily due to the
increase in agreements for set up, hosting, engineering
consulting projects, and support and maintenance services for
the DMS and SSP products.
Sales to customers outside the United States, derived mainly
from customers in Europe, the Middle East, Asia Pacific and
Africa represented approximately 93% and 85% of total revenues
in the three and nine months ended September 30, 2005,
respectively, and 100% and 72% of total revenues in the three
and nine months ended September 30, 2004, respectively.
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months | |
|
Nine Months | |
|
|
Ended | |
|
Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, | |
|
(In thousands, | |
|
|
except | |
|
except | |
|
|
percentages) | |
|
percentages) | |
|
|
(Unaudited) | |
Cost of Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
$ |
42 |
|
|
|
|
|
|
$ |
125 |
|
|
$ |
28 |
|
Service
|
|
$ |
150 |
|
|
|
|
|
|
$ |
166 |
|
|
|
|
|
Percentage of total revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
5 |
% |
|
|
0 |
% |
|
|
6 |
% |
|
|
5 |
% |
Service
|
|
|
19 |
% |
|
|
0 |
% |
|
|
8 |
% |
|
|
0 |
% |
Sales and marketing
|
|
$ |
608 |
|
|
$ |
578 |
|
|
$ |
1,937 |
|
|
$ |
1,923 |
|
Percentage of total revenues
|
|
|
76 |
% |
|
|
540 |
% |
|
|
97 |
% |
|
|
361 |
% |
Research and development
|
|
$ |
553 |
|
|
$ |
654 |
|
|
$ |
2,144 |
|
|
$ |
2,126 |
|
Percentage of total revenues
|
|
|
69 |
% |
|
|
611 |
% |
|
|
107 |
% |
|
|
399 |
% |
General and administrative
|
|
$ |
753 |
|
|
$ |
603 |
|
|
$ |
2,237 |
|
|
$ |
1,864 |
|
Percentage of total revenues
|
|
|
94 |
% |
|
|
564 |
% |
|
|
112 |
% |
|
|
350 |
% |
Amortization of intangible assets
|
|
$ |
97 |
|
|
|
|
|
|
$ |
207 |
|
|
|
|
|
Percentage of total revenues
|
|
|
12 |
% |
|
|
|
|
|
|
10 |
% |
|
|
|
|
Cost of license revenues consist primarily of software tools and
products which assist or allow us to build and implement our own
software products. Cost of license revenues for both the three
and nine months ended September 30, 2005 increased over the
same periods of 2004 due to purchases of software tools used in
customer installations.
Cost of net revenues consist of the cost of providing service
revenue, primarily representing the cost of support and
engineering for customer specific projects. Cost of service
revenues for both the three and nine months ended
September 30, 2005 increased over the same periods of 2004
both because of a large consulting project in which we provided
services and a greater volume of support and maintenance
customers.
Sales and marketing expenses consist primarily of personnel and
related employee costs, salesperson commissions, advertising
costs, promotional expenses and travel expenses. Sales and
marketing expenses increased by 5% to $608,000 in the third
quarter ended September 30, 2005 from $578,000 in the third
quarter ended September 30, 2004. The increase of $30,000
was primarily due to an increase of $192,000 from the addition
of the Swedish sales department following the Mi4e purchase and
subsequent integration of the sales department. This increase
was offset in part by a decrease of $56,000 in employee and
related costs from decreased headcount in the United Kingdom
sales department. In addition, sales consultant fees decreased
by $54,000 and the elimination of the French sales office
decreased sales and marketing expenses an additional $73,000.
Sales and marketing expenses increased by 1% to $1,937,000 from
$1,923,000 for the nine months ended September 30, 2005
compared to the same period of 2004. The primary reason for the
increase of $14,000 was due to an increase of $360,000 resulting
from the addition of the Swedish Sales department. This increase
was largely offset by the $348,000 one-time non-cash charge
resulting from the fair value of warrants which occurred in the
same period of 2004, but which did not occur in 2005.
Research and development expenses consist primarily of personnel
costs and outside contract engineering services. Research and
development expenses in the third quarter of 2005 decreased 15%
to $553,000 from $654,000 in the same quarter of 2004. The
decrease was primarily due to a $141,000 decrease in headcount
in the U.S. and United Kingdom. There was also a decrease
relating to an additional $150,000 of costs allocated to cost of
service revenues which related to a specific consulting project.
This project did not exist in the third quarter of 2004. There
was also a $30,000 decrease in engineering consulting
expenditures and partner
21
programs as well as a $20,000 decrease in U.S. travel
expenditures. These decreases in the third quarter of 2005 were
offset in part by a $263,000 increase in engineering department
costs relating to the addition of the Swedish engineering
department following the Mi4e acquisition, which did not exist
in the same period of 2004. For the nine months ended
September 30, 2005, research and development expenditures
increased 1% to $2,144,000 from $2,126,000 for the same period
in 2004. The increase was primarily due to a $365,000 increase
due to the addition of the Swedish engineering department and
consulting related expenditures. This increase was offset in a
large part due to a $105,000 decrease in engineering salaries
and related benefits due to reduced headcount as well as
engineering consulting fees in both the U.S. and United Kingdom
locations. An additional $150,000 decrease in research and
development expenses for the nine months ended
September 30, 2005 as compared with the same period in 2004
was related to allocation to cost of service revenue. In
addition there was a $43,000 decrease in support and maintenance
for software tools no longer utilized and a $26,000 decrease in
engineering travel and a $20,000 decrease in engineering
recruiting fees. Research and development expenses are expected
to increase moderately in the near term as Insignia further
enhances its Device Management Suite technology, and as we
provide support and maintenance for future licensing agreements.
General and administrative expenses consist primarily of
personnel and outside services costs for accounting, legal and
printing fees. General and administrative expenses increased in
the third quarter of 2005 by 25% to $753,000 from $603,000 in
the third quarter of 2004. The primary reason for the increase
was a $173,000 increase relating to the addition of the Swedish
general and administration department. There was also a $38,000
increase in fees related to establishing a line of credit and
increased professional fees of $22,000 resulting from additional
securities filings in the third quarter of 2005 including the
preparation and filing of the
2005 S-1
Registration Statement. These increases were offset in part by
decreases of $40,000 in reduced financial printing costs due to
switching to a more cost effective vendor and $32,000 decrease
in insurance costs for directors and officers insurance.
General and administrative expenses increased during the nine
months ended September 30, 2005 over the same period of
2004 by 20% from $1,864,000 to $2,237,000 or $373,000. $302,000
is due to the addition of the Swedish general and administration
department in March of 2005 and an additional $175,000 was added
to the bad debt expense, which was not applicable for the nine
months ended September 30, 2004. There was also an
increased reliance on outside consultants, which created an
increase of $52,000 during the nine months ended
September 30, 2005. These increases were offset in part by
a $91,000 decrease in directors and officers insurance policy
costs and $44,000 in recruiting costs for the retention of a
chief financial officer, which were incurred in the first nine
months of 2004, but not incurred in 2005. In addition, there
were $23,000 of other miscellaneous decreases for the nine
months ended September 30, 2005.
Amortization of intangible assets in the three and nine months
ended September 30, 2005 represents the amortization of
acquired customer relationships and technology from Mi4e which
we purchased in March 2005.
|
|
|
Interest income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months | |
|
|
|
|
Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited, in thousands, except percentages) | |
Interest income (expense), net
|
|
$ |
2 |
|
|
$ |
4 |
|
|
$ |
(40 |
) |
|
$ |
6 |
|
Percentage of total revenue
|
|
|
|
% |
|
|
4 |
% |
|
|
(2 |
)% |
|
|
1 |
% |
Interest income (expense), net decreased slightly from income of
$4,000 in the three months ended September 30, 2004 to
income of $2,000 in the three months ended September 30,
2005. Interest income (expense), net decreased from an income of
$6,000 in the nine months ended September 30, 2004 to
expense of $40,000 in the nine months ended September 30,
2005. The decrease in interest income in the three months ended
September 30, 2005 from the three months ended
September 30, 2004 was due to lower cash balances during
the three months ended September 30, 2005. The more
significant change from interest income of $6,000 during the
nine months ended September 30, 2004 to the $40,000 of
interest expense in the period
22
ended September 30, 2005 was primarily due to $42,000 of
imputed interest relating to warrants issued in conjunction with
a round of financing that took place in June 2005. Interest
income (expense), net is expected to fluctuate depending on cash
balances for the remainder of 2005 and into 2006.
|
|
|
Other income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months | |
|
Nine Months | |
|
|
Ended | |
|
Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited, in thousands, except | |
|
|
percentages) | |
Other income (expense), net
|
|
$ |
17 |
|
|
$ |
(3 |
) |
|
$ |
23 |
|
|
$ |
248 |
|
Percentage of total revenue
|
|
|
2 |
% |
|
|
(3 |
)% |
|
|
1 |
% |
|
|
47 |
% |
The primary components of other income, net for the periods
presented are foreign exchange gain/loss, joint venture losses,
legal settlement gains and gain on sale of the Jeode product
line. In the three months ended September 30, 2005, we had
a net other income of $17,000 compared to a net other loss of
$3,000 in the same period of 2004. This was primarily due to a
foreign exchange gain of $25,000 between the two periods and a
slight write down of $4,000 in the three months ended
September 30, 2004 of some outstanding balances relating to
the Esmertec purchase of the Jeode product line. In the first
nine months of 2004, we had a net other income of $248,000
compared to a net other income of $23,000 for the same period of
2005. The primary cause of the large gain in the nine months
ended September 30, 2004 was due to a $300,000 gain from
the sale of the Jeode product line in that period. This gain was
partially offset by a loss of $40,000 for a write down in the
investment of our affiliated Korean joint venture, which is
being accounted for by the equity method. For the same period of
2005, there was a $90,000 gain relating to funds received from a
settlement on a trademark infringement. The gain recorded in the
first nine months of 2005 was further offset by our share of the
year to date loss on our joint venture investment, Insignia
Asia, of $68,000.
|
|
|
Provision for (benefit from) income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months | |
|
Nine Months | |
|
|
Ended | |
|
Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited, in | |
|
(Unaudited, in | |
|
|
thousands, except | |
|
thousands, except | |
|
|
percentages) | |
|
percentages) | |
Provision for (benefit from) income taxes
|
|
$ |
5 |
|
|
$ |
2 |
|
|
$ |
41 |
|
|
$ |
(211 |
) |
Effective income tax rate
|
|
|
1 |
% |
|
|
2 |
% |
|
|
2 |
% |
|
|
(40 |
)% |
The provision for income taxes for the three months ended
September 30, 2005 is primarily due to minimum estimated
tax payments for government agencies. The tax provision for the
nine months ended September 30, 2005 primarily represented
a reversal of tax credit which had been over accrued during 2004.
The benefit from income taxes for the nine months ended
September 30, 2004 is the result of reducing a payable of
$187,000 for potential tax liabilities, which is no longer
necessary due to our accumulated operating loss carry forwards,
tax receivables, and the lack of tax assessments or expenses, in
addition to a $24,000 United Kingdom research and development
tax refund.
Effective in 2002 and through 2005, research and development
expenditures incurred in the United Kingdom qualified for a
tax credit. The tax credit does not offset tax liability but
rather is a refund. This tax benefit is only applicable as long
as an entity is involved in pure research and development work.
As we move from pure development work to supporting and
enhancing existing products, we anticipate that this refund will
have less significance on our financial statements.
For the nine months ended September 30, 2005, 41% of our
revenue and approximately 56% of our operating expenses were
denominated in U.S. dollars. 49% of the remaining revenue
was denominated in Euros and the remaining 10% was split between
British pounds sterling and Swedish Krona. Of the remaining
23
operating expenses for the nine months ended September 30,
2005, 28% of the operating expenses were denominated in British
pounds sterling and 16% were denominated in Swedish Krona. For
the nine months ended September 30, 2004, 100% of our
revenue and approximately 62% of our operating expenses were
denominated in U.S. dollars. Most of our remaining revenue
and expenses for the nine months ended September 30, 2004
were denominated in British pounds sterling. Consequently, we
are exposed to fluctuations in British pound sterling, Euro and
Swedish Krona exchange rates. There can be no assurance that
such fluctuations will not have a material effect on our results
of operations in the future. We did not enter into any currency
option hedge contracts in 2004 or the nine months ended
September 30, 2005.
|
|
|
Three years ended December 31, 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
($ in thousands) | |
License revenues
|
|
$ |
521 |
|
|
|
0 |
% |
|
$ |
522 |
|
|
|
(91 |
)% |
|
$ |
5,714 |
|
Service revenues
|
|
|
20 |
|
|
|
(89 |
)% |
|
|
188 |
|
|
|
(88 |
)% |
|
|
1,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$ |
541 |
|
|
|
(24 |
)% |
|
$ |
710 |
|
|
|
(90 |
)% |
|
$ |
7,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The SSP product line was our primary business for 2004. The
Jeode product line was our primary business for 2003 and 2002.
Both the SSP product line and the Jeode product line derive
revenue from four main sources: the sale of software licenses,
the sale of annual maintenance and support contracts as well as
services, per unit royalties and non-recurring engineering or
consulting activities. Revenues from the sale of development
licenses, packaged products and royalties received from OEMs are
classified as license revenue, while revenues from non-recurring
engineering activities, training, and annual maintenance
contracts are classified as service revenue.
In 2004, the SSP platform accounted for 83% of total revenue
while the Jeode product line accounted for 17% of total revenue.
In 2003 and 2002, the Jeode platform accounted for 94% and 100%,
respectively, of total revenues. The SSP platform became
available for sale in December 2003 and the Jeode platform
became available for sale in 1999. Total revenues in 2004
decreased 24% from 2003 due to the transition from the Jeode
product line to the SSP product line. The Jeode product line was
sold in April 2003, and the service revenue from the support and
maintenance agreements associated with the Jeode product line
were also transferred at the time of the sale. Since that time
we have focused our efforts to develop and sell SSP products and
services on a full-time basis. In 2004, 2003 and 2002, license
revenue from the sale of SSP and Jeode accounted for 96%, 74%
and 79% respectively, of total revenues. Service revenue from
the SSP and Jeode platforms accounted for 4%, 26%, and 21% of
total revenues for 2004, 2003, and 2002 respectively. No future
revenues are expected from the Jeode product line.
License revenues did not change materially in 2004 compared to
2003 as the Company began its initial introduction of the new
SSP product in 2004. License revenues decreased 91% in 2003
compared to 2002 due to the sale of the Jeode product line in
March 2003.
Service revenue decreased by 89% in 2004 compared to 2003 due to
the decrease in the number of support and maintenance agreements
under the Jeode and SSP product lines. Service revenues
decreased 88% in 2003 compared to 2002. The decrease was
primarily due to the sale of the Jeode product line.
24
|
|
|
Cost of revenues and gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
($ in thousands) | |
Cost of license revenues
|
|
$ |
28 |
|
|
|
(90 |
)% |
|
$ |
288 |
|
|
|
(85 |
)% |
|
$ |
1,943 |
|
Gross margin: license revenues
|
|
|
95 |
% |
|
|
|
|
|
|
45 |
% |
|
|
|
|
|
|
66 |
% |
Cost of service revenues
|
|
$ |
14 |
|
|
|
(73 |
)% |
|
$ |
52 |
|
|
|
(92 |
)% |
|
$ |
641 |
|
Gross margin: service revenues
|
|
|
30 |
% |
|
|
|
|
|
|
72 |
% |
|
|
|
|
|
|
58 |
% |
Total cost of revenues
|
|
$ |
42 |
|
|
|
(88 |
)% |
|
$ |
340 |
|
|
|
(87 |
)% |
|
$ |
2,584 |
|
Gross margin: total revenues
|
|
|
92 |
% |
|
|
|
|
|
|
52 |
% |
|
|
|
|
|
|
64 |
% |
The cost of license revenue for 2004 consisted mainly of
commission paid to sales representatives on sales of our SSP
product line. The cost of license revenue for 2003 and 2002 was
mainly comprised of royalties to third parties on sales of our
Jeode product line. In all three years the cost of service
revenue was a result of costs associated with non-recurring
engineering activities and end-user support under maintenance
contracts.
The gross margin on sales of our SSP platform is typically
affected by whether we are using internal or external
representatives to sell the SSP product line and the percentage
commission negotiated with the sales people or companies selling
the SSP software.
We believe that the significant factors affecting the Jeode
platform gross margin in 2002 and 2003 included pricing of the
technology license, the unit usage and royalties to third
parties, in particular Sun Microsystems. License revenue
gross margins in 2004 were 95% compared to 45% in 2003. The
increase in gross margin was due to lower sales of our Jeode
product in 2004, and hence lower royalties paid to
Sun Microsystems, as a result of our sale of the Jeode
business to Esmertec in April 2003. License revenue gross
margins in 2003 were 45% compared to 66% in 2002. The decrease
was due to lower margins on 2003 revenue due to the sale of the
Jeode product line to Esmertec.
Gross margin for services revenue is impacted by the level of
and pricing terms of non-recurring engineering activities, which
can vary from customer to customer, from contract to contract
and based on the level of maintenance contracts sold. Service
revenue gross margins in 2004 were 30% compared to 72% in 2003.
The decrease in service revenue gross margin is primarily a
result of introducing our new SSP product during 2004 and
amortizing the cost of service employees over a lower sales
level. Service revenue gross margins in 2003 were 72% compared
to 58% in 2002. The increase was primarily a result of the
transfer of customers, employees and related costs with the sale
of the Jeode product line.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
($ in thousands) | |
Sales and marketing
|
|
$ |
2,511 |
|
|
|
43 |
% |
|
$ |
1,757 |
|
|
|
(68 |
)% |
|
$ |
5,558 |
|
|
Percentage of total revenues
|
|
|
464 |
% |
|
|
|
|
|
|
247 |
% |
|
|
|
|
|
|
77 |
% |
Research and development
|
|
$ |
2,807 |
|
|
|
(17 |
)% |
|
$ |
3,373 |
|
|
|
(40 |
)% |
|
$ |
5,640 |
|
|
Percentage of total revenues
|
|
|
519 |
% |
|
|
|
|
|
|
475 |
% |
|
|
|
|
|
|
78 |
% |
General and administrative
|
|
$ |
2,579 |
|
|
|
(4 |
)% |
|
$ |
2,676 |
|
|
|
(20 |
)% |
|
$ |
3,356 |
|
|
Percentage of total revenues
|
|
|
477 |
% |
|
|
|
|
|
|
377 |
% |
|
|
|
|
|
|
46 |
% |
Restructuring
|
|
|
0 |
|
|
|
(100 |
)% |
|
$ |
498 |
|
|
|
68 |
% |
|
$ |
296 |
|
|
Percentage of total revenues
|
|
|
0 |
% |
|
|
|
|
|
|
70 |
% |
|
|
|
|
|
|
4 |
% |
Sales and marketing expenses consist primarily of personnel and
related overhead costs, salesperson commissions, advertising and
promotional expenses and trade shows. Sales and marketing
expenses increased by 43% in 2004 from 2003. The increase in
sales and marketing expenditures from $1,757,000 in 2003 to
$2,511,000 in 2004 was primarily due to a non-cash charge of
$353,000 for warrants that were issued to outside partners
supporting the Companys SSP product launch, $271,000 of
expenses related to a strategic sales
25
partner promoting our product line in the Asian markets, $51,000
in additional travel expenses and $70,000 for recruitment fees.
Sales and marketing expenses decreased by 68% in 2003 compared
to 2002 primarily due to decreased personnel costs, decreased
recruiting costs and decreased employee travel. Costs for sales
and marketing personnel decreased by $2.6 million due to a
decrease in sales and marketing employees in 2003 as a result of
a reduction in force program. The decreased headcount resulted
in a decrease in sales and marketing travel of $546,000 and a
$186,000 decrease in facility and telephone costs, as well as a
$50,000 decrease in recruiting costs. Allocated overhead costs
also decreased by $374,000 due to the resulting headcount
decrease. In addition, marketing programs and public relations
costs decreased by $454,000 as a result of cost cutting
measures. These costs decreases were offset by a $216,000
increase in costs for the French sales office and a $75,000
increase in costs to an outside sales firm targeting the Asian
markets. Both the increase in the French office and costs for
the outside sales firm were a result of increased sales efforts
for the SSP product.
Research and development expenses consist primarily of personnel
costs, overhead costs relating to occupancy, software support
and maintenance and equipment depreciation. In accordance with
Statement of Financial Accounting Standards No. 86,
software development costs are expensed as incurred until
technological feasibility is established, after which any
additional costs are capitalized. In 2004, 2003 and 2002, no
development expenditures were capitalized because there were no
amounts that qualified for capitalization. Research and
development expenses in 2004 decreased 17% from 2003. The
decrease in research and development costs from $3,373,000 in
2003 to $2,807,000 in 2004 was primarily due to $346,000 of
lower salary related expenses as a result of a reduction in
employees in the United Kingdom after the sale of our Jeode
product line in April of 2003 and a $200,000 decrease in support
and maintenance costs as a result of our transfer of support
agreements to Esmertec with the sale of our Jeode product line.
Research and development expenses in 2003 decreased 40% from
2002. The decrease of $2.3 million was due to a reduction
in personnel related costs resulting from the transferring of
employees to Esmertec with the sale of the Jeode product line
and a $236,000 decrease from the nonrenewal of our related Java
support and maintenance contract. Recruiting costs and
professional consulting costs decreased by $57,000 and $90,000,
respectively. In addition, overhead costs for management
information systems and facilities decreased by $449,000. These
decreases were offset by $590,000 in engineering consulting
services and technical support services, which were retained as
engineering expenses and not allocated to cost of sales as a
result of lower sales in 2003.
General and administrative expenses consist primarily of
personnel and related overhead costs for finance, information
systems, human resources and general management. General and
administrative expenses decreased by 4%, or approximately
$100,000 from 2003 to 2004 primarily as a result of higher legal
costs of approximately $95,000 in 2003 associated with the sale
of our Jeode product line, lower rent expense in 2004 of
approximately $100,000 resulting from the sublease of part of
our facility in the United Kingdom, and $31,000 of lower salary
related costs in the United Kingdom from reduced headcount as a
result of the sale of the Jeode product line. These decreases
were offset in part by an increase in 2004 recruiting costs of
$40,000 and a $74,000 increase in printing and documentation
costs. General and administrative expenses decreased by 20% in
2003 from 2002. The decrease was a result of a $665,000 decrease
in compensation expenses due to headcount reductions and a
$478,000 decrease in facility costs primarily as a result of
$292,000 of expenses incurred in 2002 in order to restore our
vacated United Kingdom facility to its original condition and
lower rent costs in 2003 due to a reduction in office space.
Travel costs decreased by $105,000 in 2003 compared to 2002 due
to decreased headcount and cost-cutting measures, and insurance
costs decreased by $121,000. These decreases were partially
offset by $837,000 of expenses which was a result of fewer
overhead costs being allocated out to other departments in 2003.
In the third quarter of 2002, we completed a worldwide reduction
of headcount of approximately 11% of our staff. Restructuring
expenses of $296,000 consisted of severance payments made during
the third and fourth quarters of 2002. On February 11,
2003, we announced a restructuring of the organization to focus
on the SSP technology. The restructuring charges for 2003 were
$498,000 for employee termination benefits. Restructuring
expenses represented 70% of total revenues for 2003. There were
no restructuring costs in 2004.
26
|
|
|
Interest income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
($ in thousands) | |
Interest income (expense), net
|
|
$ |
6 |
|
|
|
115 |
% |
|
$ |
(40 |
) |
|
|
(153 |
)% |
|
$ |
75 |
|
Percentage of total revenues
|
|
|
1 |
% |
|
|
|
|
|
|
(6 |
)% |
|
|
|
|
|
|
1 |
% |
Net interest income (expense) changed from net interest
expense of $40,000 in 2003 to net interest income of $6,000 in
2004. This change was primarily due to interest expense that was
paid in 2003 on a $1,000,000 loan from Esmertec which was
settled in the first quarter of 2004.
Net interest income decreased from net interest income of
$75,000 in 2002 to net interest expense of $40,000 in 2003. The
change from net interest income to net interest expense was
primarily due to a combination of lower interest earned on cash
and cash equivalent balances and interest expense on a loan
received from Esmertec in February 2003. Our cash, cash
equivalents and restricted cash increased from $1.0 million
at December 31, 2002 to $2.2 million at
December 31, 2003 as a result of continued financing to
fund our business operations.
|
|
|
Other income (expense), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
($ in thousands) | |
Other income (expense), net
|
|
$ |
249 |
|
|
|
92 |
% |
|
$ |
3,141 |
|
|
|
829 |
% |
|
$ |
(431 |
) |
Percentage of total revenues
|
|
|
46 |
% |
|
|
|
|
|
|
442 |
% |
|
|
|
|
|
|
6 |
% |
Other income (expense), net decreased from $3,141,000 of net
other income in 2003 to $249,000 of net other income in 2004.
The decrease was primarily due to a gain on the sale of our
Jeode product line in 2003. Other income (expense), net changed
from net other expense of $431,000 in 2002 to net other income
of $3,141,000 in 2003. The change was primarily due to the gain
of $3.1 million recognized on the sale of the Jeode product
line in 2003.
We have, at times, an investment portfolio of fixed income
securities that are classified as
available-for-sale-securities. These securities,
like all fixed income instruments, are subject to interest rate
risk and will fall in value if market interest rates increase.
We attempt to limit this exposure by investing primarily in
short-term securities.
|
|
|
Benefit from income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change | |
|
|
|
% Change | |
|
|
|
|
2004 | |
|
2003 to 2004 | |
|
2003 | |
|
2002 to 2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
($ in thousands) | |
|
|
Benefit from income taxes
|
|
$ |
(81 |
) |
|
|
(84 |
)% |
|
$ |
(510 |
) |
|
|
(76 |
)% |
|
$ |
(2,114 |
) |
Effective income tax rate
|
|
|
(1 |
)% |
|
|
|
|
|
|
(11 |
)% |
|
|
|
|
|
|
(20 |
)% |
The benefit from income taxes for 2004 primarily represented two
significant items. The first item was a net benefit of $187,000
due to a reduction for potential tax liabilities related to our
former Jeode product line. The booked liability was no longer
necessary due to our accumulated operating loss carry forwards,
tax receivables and the lack of tax assessments or expenses.
In addition, in 2004 there was an offsetting write down of tax
benefit of $104,000. This write down of tax benefit was related
to the reduction of expected benefit relating to the 2003 and
2004 refunds to be received from the United Kingdom for research
and development claims. The tax credit for United Kingdom
research and development expenditures was a tax refund for
qualifying research and development expenditures and not an
offset against a tax liability.
27
At December 31, 2004, we recorded a full valuation
allowance against all deferred income tax assets, primarily
comprised of net operating losses, on the basis that significant
uncertainty exists with respect to their realization.
From 2000 through 2002, certain research and development
expenditures incurred in the United Kingdom qualified for a
tax credit. The tax credit did not offset any tax liability but
rather was a refund. The estimated refund for 2004 is $134,000.
The estimated refund for 2003 reported in the 2003
Form 10-K was
$391,000. The actual amount received for 2003 was $188,000 and
was received in January of 2005. The difference of $203,000
between estimated United Kingdom tax credit and the actual
refund received for 2003 was due to the research and development
expenses for SSP incurred in the United States were disallowed
as the office in the United Kingdom was not leading the research
and development process. Our estimates have since been updated
for future years.
Quarterly financial data
The following table has been derived from unaudited consolidated
financial statements that, in the opinion of management, include
all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of this
information when read in conjunction with our annual audited
consolidated financial statements and notes thereto appearing
elsewhere in this Report. These operating results are not
necessarily indicative of results of any future period.
The following table provides selected quarterly consolidated
financial data (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended | |
|
|
| |
|
|
March 31 | |
|
June 30 | |
|
September 30 | |
|
December 31 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$ |
462 |
|
|
$ |
734 |
|
|
|
802 |
|
|
|
|
|
|
Gross profit
|
|
|
457 |
|
|
|
640 |
|
|
|
610 |
|
|
|
|
|
|
Net loss
|
|
|
(1,889 |
) |
|
|
(1,600 |
) |
|
|
(1,387 |
) |
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
|
(1,889 |
) |
|
|
(2,015 |
) |
|
|
(1,637 |
) |
|
|
|
|
|
Basic and diluted net loss per share
|
|
$ |
(0.05 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
2004:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$ |
319 |
|
|
$ |
107 |
|
|
$ |
107 |
|
|
$ |
8 |
|
|
Gross profit (loss)
|
|
|
296 |
|
|
|
102 |
|
|
|
107 |
|
|
|
(6 |
) |
|
Net loss
|
|
|
(1,910 |
) |
|
|
(1,304 |
) |
|
|
(1,729 |
) |
|
|
(2,119 |
) |
|
Basic and diluted net loss per share
|
|
$ |
(0.07 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.06 |
) |
2003:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$ |
379 |
|
|
$ |
|
|
|
$ |
201 |
|
|
$ |
130 |
|
|
Gross profit (loss)
|
|
|
212 |
|
|
|
(36 |
) |
|
|
131 |
|
|
|
63 |
|
|
Net income (loss)
|
|
|
(3,199 |
) |
|
|
2,273 |
|
|
|
(1,656 |
) |
|
|
(1,741 |
) |
|
Basic and diluted net income (loss) per share
|
|
$ |
(0.16 |
) |
|
$ |
0.11 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.07 |
) |
Liquidity and capital resources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, | |
|
|
|
December 31, | |
|
|
|
|
2005 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
|
|
|
|
|
|
(In thousands) | |
Cash, cash equivalents and restricted cash
|
|
$ |
75 |
|
|
$ |
952 |
|
|
$ |
2,232 |
|
|
$ |
976 |
|
Working capital (deficit)
|
|
$ |
(1,005 |
) |
|
$ |
900 |
|
|
$ |
2,254 |
|
|
$ |
1,964 |
|
Net cash used in operating activities in the period
|
|
$ |
(3,736 |
) |
|
$ |
(7,583 |
) |
|
$ |
(4,235 |
) |
|
$ |
(8,446 |
) |
Cash used in operating activities in the nine months ended
September 30, 2005 totaled $3,736,000 compared to
$4,162,000 for the same period in 2004. For the nine months
ended September 30, 2005, cash
28
used in operating activities resulted primarily from a net loss
of $4,876,000, and an increase in accounts receivable of
$781,000, partially offset by a decrease in other receivables,
tax receivable and prepaid expenses of $609,000 and an increase
of accounts payable and accruals of $847,000.
Cash provided by investing activities for the nine months ended
September 30, 2005 was $139,000, which consisted mainly of
cash received with the purchase of Mi4e of $303,000 net of
acquisition and issuance costs paid of $154,000.
Cash provided by financing activities for the nine months ended
September 30, 2005 was $2,720,000, resulting from share
issuances to investors with net proceeds of $2,235,000, and
proceeds from exercise of stock options and employee stock
purchase plan of $114,000. In addition, we received proceeds
from issuance of convertible notes payable of $275,000 less
$54,000 for repayment of notes payable. We also received
$150,000 proceeds from a loan from Fusion Capital.
Our cash, cash equivalents and restricted cash were $75,000 at
September 30, 2005, a decrease of $877,000 from $952,000 at
December 31, 2004. At September 30, 2005 and
December 31, 2004, we had a working capital deficit of
$1,005,000 and a surplus of $900,000, respectively. The working
capital deficit arose from the Companys cash operating
losses in the nine months ended September 30, 2005
exceeding cash equity investments in the Company during the
period. The principal use of working capital was funding the
operating loss and financing of accounts receivable. We have no
material commitments for capital expenditures.
Years ended December 31, 2004, 2003, and 2002
Cash used in operating activities totaled $7.6 million
during 2004, compared to $4.2 million during 2003, and
$8.4 million in 2002. The $7.6 million in cash used in
operations in 2004 was primarily the result of our
$7.1 million net loss. There was a $353,000 non-cash charge
for warrant issuances as well as $82,000 equity in the net loss
of our Korean affiliate and a gain on the sale of the Jeode
product line of $302,000. In addition, the decrease of accounts
payable resulted in a use of cash of $155,000 as did the
decrease of accrued liabilities of $392,000. An additional use
of cash resulted from an increase in trade accounts receivable
of $125,000. The cash used in operations in 2003 resulted
primarily from a net loss of $4.3 million, the gain on the
sale of the Jeode product line of $3.1 million and a
decrease of accounts payable of $187,000. Partially offsetting
these uses of cash were an increase in deferred revenue of
$1,085,000, a decrease of accounts receivable of $931,000, a
decrease of other noncurrent assets of $319,000, and a decrease
of tax receivable of $311,000. In fiscal 2002, cash used in
operations resulted primarily from a net loss of
$8.4 million, an increase of tax receivable of $702,000, an
increase of prepaid royalties of $1.2 million and a
reduction of deferred revenue of $3.5 million.
Cash provided by investing activities in 2004 was $998,000 which
consisted primarily of $1.3 million in proceeds received
from the sale of the Jeode product line. The $1.3 million
in proceeds received from the sale of the Jeode product line was
offset in part by $150,000 of investments in our Korean joint
venture affiliate and $90,000 of purchased property and
equipment. Cash provided by investing activities in 2003 was
$2.0 million, which consisted primarily of
$1.9 million of net proceeds from the sale of the Jeode
product line and $230,000 being released from restricted cash.
Cash used in investing activities in 2002 was $125,000, which
consisted primarily of purchases of property and equipment.
Cash provided by financing activities in 2004 was
$5.3 million, which consisted primarily of
$4.3 million, net of transaction costs, in proceeds from
two private placements and issuance of shares under the Fusion
Capital securities subscription agreement, $610,000 in proceeds
from the exercise of options and $390,000 in proceeds from the
exercise of warrants. Cash provided by financing activities in
2003 was $3.7 million, which consisted primarily of
proceeds from the issuance of shares under the Fusion Capital
securities subscription agreement of $1.9 million, net of
transaction costs, proceeds from the exercise of warrants of
$841,000 and proceeds from a note payable of $1.0 million.
Cash provided by financing activities in 2002 was $654,000,
which consisted primarily of proceeds from exercise of warrants
of $480,000 and from the issuance of common stock under employee
benefit plans of $175,000.
29
As of September 30, 2005, we had the following contractual
cash obligations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Notes | |
|
Operating | |
|
|
Payable | |
|
Leases | |
|
|
| |
|
| |
Year ending December 31, 2005 (October 1, 2005 through
December 31, 2005.)
|
|
$ |
10 |
|
|
$ |
71 |
|
2006
|
|
|
40 |
|
|
|
324 |
|
2007
|
|
|
154 |
|
|
|
259 |
|
2008
|
|
|
|
|
|
|
229 |
|
2009
|
|
|
|
|
|
|
187 |
|
Thereafter
|
|
|
|
|
|
|
864 |
|
|
|
|
|
|
|
|
|
|
$ |
204 |
|
|
$ |
1,934 |
|
|
|
|
|
|
|
|
As of September 30, 2005, four customers accounted for 75%
of our total accounts receivable.
Insignia warrants its software products against defects in
material and workmanship under normal use and service for a
period of ninety days. There is no warranty accrual recorded
because potential future payments either are not probable or we
have yet to incur the expense.
On October 17, 2002, we entered into a securities
subscription agreement with Fusion Capital, pursuant to which
Fusion Capital agreed to purchase, on each trading day following
the effectiveness of a registration statement covering the ADSs
to be purchased by Fusion Capital, $10,000 of our ADSs up to an
aggregate of $6.0 million over a period of 30 months.
During 2003, we sold 3,380,132 ADSs to Fusion Capital resulting
in proceeds of approximately $1.9 million, net of
transaction costs, under the 2002 Fusion Capital securities
subscription agreement. In 2004, we sold 3,100,060 shares
to Fusion Capital for aggregate proceeds of $1.5 million,
net of transaction costs, under the 2002 Fusion Capital
securities subscription agreement. At December 31, 2004,
$190,000 was due from Fusion Capital for stock purchases made
and the amount was included in other receivables in our
accompanying consolidated balance sheet. Payment was received in
January 2005. In the first quarter of 2005, we issued and sold
to Fusion Capital 3,519,808 ADSs for approximately
$1.5 million under the 2002 Fusion Capital agreement, and
on February 9, 2005, we and Fusion Capital entered into a
mutual termination agreement pursuant to which the 2002 Fusion
Capital securities subscription agreement was terminated.
In addition to the shares purchased by Fusion Capital under the
2002 Fusion Capital securities subscription agreement, we also
issued warrants to purchase an aggregate of
2,000,000 shares to Fusion Capital, with a per share
exercise price of the United States dollar equivalent of
20.5 pence. As of December 31, 2002, the estimated
value of the warrants, using the Black-Scholes model was
$544,000. Upon Fusions exercise of these warrants in 2003,
we issued Fusion Capital 2,000,000 ADSs for a total of
$668,000, net of issuance costs.
In early January 2004, Insignia Solutions issued and sold to
certain institutional and other accredited investors, in a
private placement, 2,262,500 newly issued ADSs, and warrants to
purchase 565,625 ADSs, for a total purchase price of
approximately $1.8 million.
On October 18, 2004, we closed a private placement
financing with certain institutional and other accredited
investors pursuant to which we sold newly issued ADSs and
warrants to purchase ADSs, for a total purchase price of
approximately $1.5 million, or $1.3 million net of
transaction costs.
On February 10, 2005, Insignia entered into the 2005 Fusion
Capital securities subscription agreement with Fusion Capital to
sell up to an aggregate of $12 million in ADSs to Fusion
Capital over a period of 30 months. The 2005 S-1
Registration Statement which covered the sale of the ADSs to be
issued to Fusion Capital under the 2005 Fusion Capital
securities subscription agreement, was declared effective by the
Securities and Exchange Commission on October 25, 2005.
Under the rules and regulations of the Nasdaq SmallCap Market,
the Company would be required to obtain shareholder approval to
sell more than 19.99% of the issued and outstanding shares as of
February 10, 2005 under this agreement. In addition, Fusion
Capital
30
may not purchase shares under the 2005 Fusion Capital securities
subscription agreement if Fusion Capital, together with its
affiliates, would beneficially own more than 9.9% of our shares
outstanding at the time of the purchase by Fusion Capital.
Currently, Fusion Capital beneficially owns approximately 9.9%
of our shares. In addition, Fusion Capital shall not have the
right nor be obligated to subscribe for any ADSs on any trading
days that the market price of our ADSs falls below $0.40 at any
time during the trading day. The market price of our ADSs had
been $0.40 or above $0.40 from October 25, 2005, the date
when the 2005 S-1 Registration Statement was declared effective,
until November 2, 2005. However, the market price of our
ADSs had been less than $0.40 between November 3, 2005
through February 10, 2006 at some point during each trading
day. Accordingly, our ability to obtain funding under 2005
Fusion Capital securities subscription agreement is dependent on
the trading price of our ADSs increasing to at or above $0.40
per ADS. Any delay in the commencement of funding under the 2005
Fusion Capital securities subscription agreement or in obtaining
other funding could jeopardize Insignias business. As a
commitment fee for this facility, we issued to Fusion Capital
warrants for 2,000,000 ADSs exercisable at the greater of
£0.205 or $0.40 per share and for 2,000,000 ADSs
exercisable at £0.205 per share.
On March 16, 2005, we closed our acquisition of Mi4e Device
Management AB (Mi4e), a private company
headquartered in Stockholm, Sweden. The consideration paid in
the transaction was 2,969,692 ADSs representing ordinary shares
and another 989,896 ADSs will be issuable on March 31,
2006, subject to potential offset for breach of representations,
warranties and covenants. In addition up to a maximum of 700,000
euros is payable in a potential earn out based on a percentage
of future revenue collected from sales of existing Mi4e
products. As of September 30, 2005, $109,000 of this earn
out was earned and accrued for in the accompanying consolidated
balance sheet.
In June 2005, Insignia issued convertible notes to three
shareholders in exchange for a bridge financing of $275,000. On
June 30, 2005, these notes were converted into the
Series A Preferred Stock, described below. In consideration
of this bridge financing, we accrued loan fees in the form of
ADSs representing 45,833 ordinary shares and warrants to
purchase an aggregate of 45,833 ADSs at an exercise price of
$0.58 per share were issued; these shares were valued at a
market value of $25,200 and the warrants had a fair value,
calculated using the Black-Scholes model, of approximately
$17,000. These warrants are exercisable on December 21,
2005 and expire on June 30, 2010.
On June 30, 2005 and July 5, 2005, we and our
wholly-owned subsidiary, Insignia Solutions Inc., entered into
securities subscription agreements with Fusion Capital and other
investors. Pursuant to these subscription agreements, we
completed a closing for an aggregate of $1,000,000 on
June 30, 2005 (including exchange of the $275,000 bridge
notes issued in June 2005), and we completed a second closing on
July 5, 2005 for an additional $440,400. Pursuant to these
subscription agreements, our subsidiary issued its Series A
Preferred Stock, to the investors. This preferred stock is
non-redeemable. The shares of preferred stock (plus all accrued
and unpaid dividends thereon) held by each investor are
exchangeable for ADSs (i) at any time at the election of
investor, (ii) automatically upon written notice by us to
the investor in the event that the sale price of the ADSs on the
Nasdaq SmallCap Market is greater than $1.50 per share for a
period of ten consecutive trading days, and certain other
conditions are met, and (iii) automatically to the extent
any shares of the preferred stock have not been exchanged prior
to June 30, 2007. The preferred stock will accrue dividends
at a rate of 15% per year compounded annually until
June 30, 2007, at which time no further dividends will
accrue, and are payable in the form of additional ADSs.
Including accruable dividends, the shares of preferred stock
issued on June 30, 2005, together with the additional
shares issued on July 5, 2005, will be exchangeable for a
total of 4,762,326 ADSs, representing an initial purchase price
of $0.40 per ADS. As of September 30, 2005, approximately
$54,000 had been accrued for the value of the 15% dividend in
the accompanying consolidated statement of operations. Pursuant
to the subscription agreements, we also issued to the investors,
as of June 30, 2005 and July 5, 2005, warrants to
purchase an aggregate of 3,601,000 ADSs at an exercise price per
share equal to the greater of $0.50 or the U.S. Dollar
equivalent of 20.5 U.K. pence. These warrants are immediately
exercisable and expire on June 30, 2010. In connection with
the July 5, 2005 closing of the private placement, we also
issued warrants to purchase an aggregate of 77,070 ADSs to
Anthony Fitzgerald and Next Level Capital, Inc., as
compensation for services as placement agents, on substantially
similar terms as the warrants issued to the investors in such
private placement. In addition, we entered into registration
31
rights agreements with the investors pursuant to which we agreed
to file a registration statement with the Securities and
Exchange Commission covering the resale of (i) the ADSs
issued to the investors upon exchange of the preferred stock
under their subscription agreements and (ii) the ADSs
issuable upon exercise of their warrants. The 2005 S-1
Registration Statement, which covers the resale of the ADSs
issued to the investors upon exchange of the preferred stock
under their subscription agreements and the ADSs issuable upon
exercise of the warrants held by the investors, Anthony
Fitzgerald and Next Level Capital, Inc., was declared
effective by the Securities and Exchange Commission on
October 25, 2005.
The issuance of the Series A Preferred Stock of our
subsidiary resulted in a beneficial conversion feature,
calculated in accordance with EITF No. 00-27,
Application of Issue No. 98-5, Accounting for
Convertible Securities with Beneficial Conversion Features of
Contingently Adjustable Conversion Ratios to Certain Convertible
Instruments based upon the conversion price of the
Series A Preferred Stock into ADSs, and the fair value of
the ADSs at the date of issue. Accordingly, the warrants issued
as of June 30, 2005 were valued at $585,000 (using a
Black-Scholes model) and the Company recognized $415,000 as a
charge to additional paid-in-capital to account for the deemed
dividend on the preferred stock as of the issuance date, which
represented the amount of the proceeds allocated to the
Series A Preferred Stock. The warrants issued as of
July 5, 2005 (excluding the warrants issued to the
placement agents) were valued at $244,000, using a Black-Scholes
model and the Company recognized $196,000 as a charge to
additional paid-in-capital to account for the deemed dividend on
the Series A Preferred Stock, as of the issuance date,
which represented the amount of the proceeds allocated to the
Series A Preferred Stock. The amount of the deemed dividend
related to the beneficial conversion feature was recorded upon
the issuance of the Series A Preferred Stock, as the
Series A Preferred Stock can be converted to ADSs by the
holder at any time.
On October 3, 2005, Insignia entered into a Loan and
Security Agreement with Silicon Valley Bank pursuant to which
Insignia may request that Silicon Valley Bank finance certain
eligible accounts receivable (each, a financed
receivable) by extending credit to Insignia in an amount
equal to 80% of such financed receivable (subject to certain
adjustments). The aggregate amount of financed receivables
outstanding at any time may not exceed $1,250,000. On the
maximum receivables of $1,250,000, we can borrow up to
$1,000,000. Insignia must pay a finance charge on each financed
receivable in the amount equal to (i) 2% plus the greater
of 6.5% or Silicon Valley Banks most recently announced
prime rate, (ii) divided by 360, (iii) multiplied by
the number of days each such financed receivable is outstanding
and (iv) multiplied by the total outstanding gross face
amount for such financed receivable. As security for the loan,
Insignia granted Silicon Valley Bank a first priority security
interest in substantially all its assets, including intellectual
property. Upon execution of the Loan and Security Agreement,
Insignia paid Silicon Valley Bank a non-refundable facility fee
of $15,000. The Loan and Security Agreement terminates on
October 2, 2006, and all obligations outstanding thereunder
are due and payable on that date.
On November 4, 2005, we issued a promissory note to Fusion
Capital in the amount of $450,000 in connection with a loan by
Fusion Capital to Insignia in the amount of $150,000 on
September 22, 2005 and $300,000 on November 4, 2005.
The annual interest rate of the loan is 17% on the outstanding
balance computed on a basis of a 360-day year and the number of
actual days lapsed. The maturity date of the loan is
January 1, 2007. In connection with the loan, we issued to
Fusion Capital a warrant to purchase 562,500 ADSs at a purchase
price per share equal to the greater of the U.S. Dollar
equivalent of 20.5 UK pence or U.S. $0.60, calculated upon
exercise of such warrant. The warrant is immediately exercisable
and expires November 3, 2010.
On December 19, 2005, we issued a secured promissory note
to Platinum Long Term Growth I, LLC (Platinum)
in the principal amount of $388,000 in connection with a loan by
Platinum to Insignia for $350,000. The maturity date of the loan
was January 12, 2006. As security for the loan, we granted
Platinum a security interest in substantially all of our assets,
including intellectual property. Proceeds from the Platinum loan
were used to pay the loan with Silicon Valley Bank entered into
in October 2005 that is described above. The promissory note to
Platinum was repaid in connection with the private placement
that closed on December 29, 2005. In connection with the
loan, we issued 200,000 ADSs to Platinum. The total value of the
ADSs issued to Platinum was $74,000.
32
On December 29, 2005, we and our subsidiary, Insignia
Solutions Inc., entered into a Securities Subscription Agreement
(the December 2005 Subscription Agreement) with
certain investors, pursuant to which we and our subsidiary
completed a private placement and received aggregate proceeds of
$1,975,000 (including exchange of $250,000 in bridge notes).
Pursuant to the December 2005 Subscription Agreement, our
subsidiary issued its Series B Preferred Stock, to the
investors. The Series B Preferred Stock is non-redeemable.
The shares of Series B Preferred Stock (plus all accrued
and unpaid dividends thereon) held by each Investor are
exchangeable for ADSs (i) at any time at the election of
the investor or (ii) automatically upon written notice by
the Company to the investor in the event that the sale price of
the ADSs on the NASDAQ SmallCap Market is greater than $0.80 per
share for a period of twenty consecutive trading days and
certain other conditions are met. The Series B Preferred
Stock will accrue dividends at a rate of 7.5% per year; the
first years dividends are payable in the form of
additional ADSs upon exchange, and subsequent accrued dividends
are payable only if declared by our subsidiarys board of
directors. Including accruable dividends, the shares of
Series B Preferred Stock will be exchangeable for an
aggregate of 8,492,500 ADSs, representing an initial purchase
price of $0.25 per ADS. Pursuant to the December 2005
Subscription Agreement, we also issued warrants to purchase an
aggregate of 9,085,000 ADSs to the investors at an exercise
price of $0.37 per share. These warrants are exercisable from
June 29, 2006 until December 29, 2010. In connection
with the private placement, we also issued warrants to purchase
an aggregate of 635,950 ADSs to Next Level Capital, Inc.,
as partial compensation for its services as placement agent, on
substantially similar terms as the warrants issued to the
investors in such private placement. The additional compensation
to Next Level Capital, Inc. consisted of a cash payment equal to
7% of the gross investment proceeds of $1,975,000 or $138,250.
In addition, we entered into a registration rights agreement
with the investors pursuant to which we agreed to file a
registration statement with the Securities and Exchange
Commission covering the resale of (i) the ADSs issued to
the investors upon exchange of the preferred stock under their
subscription agreements and (ii) the ADSs issuable upon
exercise of their warrants. In addition, the registration rights
agreement provides that if a registration statement covering
resale of the shares issued in the December 2005 private
placement (i) has not been filed with the SEC on or prior
to January 15, 2006, (ii) has not been declared
effective by the SEC on or prior to April 15, 2006, or
(iii) is not available for resales of such securities until
the earlier of the date as of which such shares may be sold
without restriction pursuant to Rule 144(k) promulgated
under the Securities Act of 1933, as amended, or the date on
which each investor has sold all such securities, then we will
make pro rata payments to each investor in the December 2005
private placement, as liquidated damages and not as a penalty,
in an amount equal to 2% of the sum of (i) the aggregate
purchase price paid by the investors for the shares of
Series B Preferred Stock of our subsidiary, ADSs
issuable upon exchange of such Series B Preferred Stock and
warrants issued at the December 2005 private placement and
(ii) the aggregate exercise price of the shares subject to
warrants then issuable upon exercise of outstanding warrants
then held by such investors, for each monthly anniversary
following the date by which such registration statement should
have been filed or have been declared effective by the SEC, as
applicable.
Our cash, cash equivalents and restricted cash totaled $75,000
at September 30, 2005, $1.0 million at
December 31, 2004, and $2.2 million at
December 31, 2003. We had recurring net losses of
$4.9 million, $7.1 million, $4.3 million, and
$8.4 million for the nine months ended September 30,
2005, and the years ended December 31, 2004, 2003, and
2002, respectively, and we also had net cash used in operations
of $3.7 million, $7.6 million, $4.2 million, and
$8.4 million for the nine months ended September 30,
2005 and the years ended December 31, 2004, 2003, and 2002,
respectively. These conditions raise substantial doubt about our
ability to continue as a going concern. Based upon our current
forecasts and estimates, including the timely funding of the
2005 Fusion Capital securities subscription agreement and the
achievement of our target revenues, cost-cutting and accounts
receivable collection goals, our current forecasted cash and
cash equivalents should be sufficient to meet our operating and
capital requirements through June 30, 2006. If cash
currently available from all sources is insufficient to satisfy
our liquidity requirements, we may seek additional sources of
financing, including selling additional equity or debt
securities. If additional funds are raised through the issuance
of equity or debt securities, these securities could have
rights, preferences and privileges senior to holders of our
shares, and the terms of such securities could impose
restrictions on our operations. The sale of additional equity or
debt securities could result in additional dilution to our
shareholders. We may
33
not be able to obtain additional financing on acceptable terms,
if at all. If we are unable to obtain additional financing as
and when needed and on acceptable terms our business may be
jeopardized.
If cash currently available from all sources is insufficient to
satisfy our liquidity requirements, we may seek additional
sources of financing, including selling additional equity or
debt securities. If additional funds are raised through the
issuance of equity or debt securities, these securities could
have rights, preferences and privileges senior to holders of our
shares, and the terms of such securities could impose
restrictions on our operations. The sale of additional equity or
debt securities could result in additional dilution to our
shareholders. We may not be able to obtain additional financing
on acceptable terms, if at all. If we are unable to obtain
additional financing as and when needed and on acceptable terms,
we may be required to reduce the scope of our planned sales,
marketing and product development efforts, which could
jeopardize our business.
New accounting pronouncements
In March 2004, the Emerging Issues Task Force (EITF)
reached a consensus on Issue
No. 03-01,
The Meaning of Other-Than-Temporary Impairment and Its
Application to Certain Investments
(EITF 03-01).
EITF 03-01
provides guidance on other-than-temporary impairment models for
marketable debt and equity securities accounted for under
Statements of Financial Accounting Standards (SFAS)
No. 115, Accounting for Certain Investments in Debt
and Equity Securities, and SFAS No. 124,
Accounting for Certain Investments Held by Not-for-Profit
Organizations, and non-marketable equity securities
accounted for under the cost method. The EITF developed a basic
three-step model to evaluate whether an investment is
other-than-temporarily impaired. The Financial Accounting
Standards Board (FASB) issued
EITF 03-01-1 in
September 2004 which delayed the effective date of the
recognition and measurement provisions of
EITF 03-01;
however, the disclosure requirements remain effective for annual
periods ending after June 15, 2004. We do not expect the
adoption of
EITF 03-01 to have
a material impact on our results of operations or financial
condition.
In April 2004, the EITF issued Statement
No. 03-06,
Participating Securities and the
Two-Class Method Under
FASB Statement No. 128, Earnings Per Share
(EITF 03-06).
EITF 03-06
addresses a number of questions regarding the computation of
earnings per share by companies that have issued securities
other than common stock that contractually entitle the holder to
participate in dividends and earnings of the company when, and
if, it declares dividends on its common stock. The issue also
provides further guidance in applying the two-class method of
calculating earnings per share, clarifying what constitutes a
participating security and how to apply the two-class method of
computing earnings per share once it is determined that a
security is participating, including how to allocate
undistributed earnings to such a security.
EITF 03-06 is
effective for fiscal periods beginning after March 31,
2004. The adoption of
EITF 03-06 did not
have a material effect on Insignias results of operations
or financial position.
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting
Standards (SFAS) No. 123 (revised 2004)
Share-Based
Payment (SFAS 123R), a revision to
SFAS 123. SFAS 123R addresses all forms of share-based
payment (SBP) awards, including shares issued under
the 1995 Incentive Stock Option Plan (Purchase
Plan), stock options, restricted stock, restricted stock
units and stock appreciation rights. SFAS 123R will require
the Company to record compensation expense for SBP awards in our
statements of operations based on the fair value of the SBP
awards. Under SFAS 123R, restricted stock and restricted
stock units will generally be valued by reference to the market
value of freely tradable shares of the Companys ordinary
shares. Stock options, stock appreciation rights and shares
issued under the Purchase Plan will generally be valued at fair
value determined through an option valuation model, such as a
lattice model or the Black-Scholes model (the model that
Insignia currently uses for its footnote disclosure).
SFAS 123R is effective for annual periods beginning after
June 15, 2005 and, accordingly, Insignia has adopted the
new accounting provisions effective January 1, 2006. The
Company has adopted the provisions of SFAS 123R using a
modified prospective application. Under a modified prospective
application, SFAS 123R will apply to new awards and to
awards that are outstanding on the effective date and are
subsequently modified or cancelled. Compensation expense for
outstanding awards for which the requisite service had not been
rendered as of the effective date will be recognized over the
remaining service period using the compensation cost calculated
for pro forma disclosure purposes under SFAS 123. The
Company is
34
in the process of determining how the new method of valuing
stock-based compensation as prescribed in SFAS 123R will be
applied to valuing stock-based awards granted after the
effective date and the impact the recognition of compensation
expense related to such awards will have on its consolidated
financial statements.
In December 2004, the FASB issued SFAS 153, Exchanges
of Nonmonetary Assets, an amendment of APB Opinion
No. 29 (SFAS 153). SFAS 153
addresses the measurement of exchanges of nonmonetary assets and
redefines the scope of transactions that should be measured
based on the fair value of the assets exchanged. SFAS 153
is effective for nonmonetary asset exchanges beginning in our
first quarter of fiscal 2006. We do not believe adoption of
SFAS 153 will have a material impact on our results of
operations or financial condition.
In June 2005, the FASB issued SFAS No. 154,
Accounting Changes and Error Corrections, a replacement of
APB Opinion No. 20, Accounting Changes, and Statement
No. 3, Reporting Accounting Changes in Interim Financial
Statements (SFAS 154). SFAS 154 will
require companies to account for and apply changes in accounting
principles retrospectively to prior periods financial
statements, instead of recording a cumulative effect adjustment
within the period of the change, unless it is impracticable to
determine the effects of the change to each period being
presented. SFAS 154 is effective for accounting changes
made in annual periods beginning after December 15, 2005
and, accordingly, we must adopt the new accounting provisions
effective January 1, 2006. We do not expect the adoption of
SFAS 154 to have a material effect on our financial
position, results of operations or cash flows.
Quantitative and Qualitative Disclosures about Market Risk
For the nine months ended September 30, 2005 approximately 41%
of our total revenues and 56% of our operating expenses were
denominated in U.S. dollars. 49% of our revenues were in Euros,
7% of our revenues were denominated in British pounds sterling
and 3% of our revenues were denominated in Swedish Krona. 28% of
our expenses were in British pounds sterling and 16% of our
expenses in Swedish Krona. Consequently we are exposed to
fluctuations in Euro, British pounds sterling and Swedish Krona
exchange rates. There can be no assurance that such fluctuations
will not have a material effect on our results of operations in
the future. We did not enter into any currency option hedge
contracts in 2004 or the first nine months of 2005.
We have, at times, an investment portfolio of fixed income
securities that are classified as
available-for-sale-securities. These securities,
like all fixed income instruments, are subject to interest rate
risk and will fall in value if market interest rates increase.
We attempt to limit this exposure by investing primarily in
short-term securities.
Internal Controls
In connection with its audit for the six-month period ended
June 30, 2005, Burr, Pilger & Mayer LLP
(BPM), our independent registered public accounting
firm, identified a material weakness in our internal control
over financial reporting. Deficiencies noted related to our
failure to complete, on a timely basis, a proper analysis of,
accounting for, and management review of (i) certain
complex equity transactions, (ii) our acquisition of Mi4e,
and (iii) activity related to Mi4e subsequent to the
closing of our acquisition. In response to the internal control
matters identified above, we recruited in August 2005 a
controller in Sweden to oversee the accounting for Mi4e and plan
to obtain appropriate professional assistance at the time we
engage in unusual and/or complex financial transactions.
The existence of the above deficiencies in the design or
operation of our internal control could adversely affect our
ability to record, process, summarize and report financial data
consistent with the assertions of management in the consolidated
financial statements. Such deficiencies primarily related to our
lack of maintenance of effective controls over the financial
reporting process because we did not have a sufficient
complement of personnel with technical accounting and financial
reporting expertise commensurate with our financial reporting
requirements, as a result of employee turnover, transition, and
limited resources. We believe that remediation of this material
weakness will be completed once we are able to employ sufficient
full-time personnel to meet our financial reporting requirements.
35
BUSINESS
Overview
We commenced operations in 1986 and currently develop, market
and support software technologies that enable mobile operators
and phone manufacturers to better update, configure and manage
todays more complex mobile phones using standard
over-the-air data
networks. Before 2003, our principal product line was the
Jeodetm
platform, based on our Embedded Virtual Machine technology. The
Jeode platform was our implementation of Sun Microsystems,
Inc.s
Java®
technology tailored for smart devices. During 2001, we began
development of a range of products (SSP products)
for the mobile phone and wireless operator industry. The SSP
products build on our position as a Virtual Machine supplier for
manufacturers of mobile devices and allow wireless operators and
phone manufacturers to reduce customer care and software recall
costs, as well as increase subscriber revenue by deploying new
mobile services based on dynamically provisioning of new
capabilities. With the sale of our Jeode product line in April
2003, our sole product line then consisted of our SSP products.
We shipped our first SSP product in December 2003. In March
2005, we acquired Mi4e, a private company headquartered in
Stockholm, Sweden. Mi4e was founded in 2003 and had $646,000 of
revenues in 2004. Mi4es main product, a device management
server, is a mobile device management infrastructure solution
for mobile operators that supports the Open Mobile Alliance
client provisioning specification. DMS was first deployed at
Telstra in Australia in 2000 and has since been deployed at more
than ten carriers around the world. By integrating the Mi4e
products with existing Insignia applications, we are able to
deliver a more comprehensive solution to mobile network
operators and handset manufacturers.
Industry Overview
The telecommunications industry is moving very quickly towards
providing sophisticated data services on a wide variety of
different mobile terminals. Mobile phones, terminals and other
portable devices are becoming more sophisticated and accordingly
the software within them is becoming more complex and hence less
reliable. Operators want to introduce additional services, but
are limited by the capabilities of the existing phones.
|
|
|
The Trend Towards More Complex Software |
As more and more advanced features are packed into mobile
phones, the software becomes more complex, leading to more
software problems. However, consumers have come to expect the
same level of reliability and performance as that to which they
are accustomed from their traditional voice-only fixed phones.
Thus, the addition of more software on the mobile phones creates
a new critical challenge for operators and device
manufacturers ensuring consistent reliability and
performance.
Due to increased software functionality and hence complexity,
manufacturers are experiencing a high incidence of problems with
feature phones, adding a significant maintenance expense for the
telecommunications industry. Mobile phone recalls can be
expensive. Manufacturers are often responsible for the entire
recall operation, ranging from notification and taking customer
calls to re-flashing and administering the entire process.
Curbing these costs through a comprehensive Over-The-Air
Repairtm
system will significantly reduce the manufacturers costs
by minimizing the need for in-store and
through-the-mail
repairs and by reducing customer service personnel.
|
|
|
Evolution of Mobile Terminals |
In the 1980s, when the first large scale commercial mobile
services were launched in the United States, the mobile handsets
or terminals available for services were analog
voice-only terminals. Even when the first digital terminals came
into the market, they were voice-only terminals. As the global
subscriber base for mobile services grew exponentially in the
1990s, static applications such as address books and games
as well as communication applications such as short message
service text messaging (SMS) were packed into the
terminals. With the Internet boom in the mid to late
1990s, mobile terminals evolved into sophisticated data
36
terminals as well by integrating them with web browsers. As the
need for data bandwidth grew, high-speed data technologies such
as General Packet Radio Service (GPRS) and Code
Division Multiple Access (CDMA) emerged, and the new
models of mobile phones incorporated these high-speed data
technologies. Toward the end of the 1990s, the mobile
terminals took another leap with the introduction of the concept
of downloadable applications. In addition, evolving standards
were introduced which allowed the transfer and synchronization
of data in the mobile terminals with other devices such as
personal computers and personal data assistants. With the wider
deployment of an enhanced phone for photo imaging, game playing
and more messaging technologies, as well as the increasing
coverage of more robust networks, the number of features built
into mobile phones has further increased.
The result of this rapid transformation of mobile terminals from
voice-only terminals to sophisticated all-purpose consumer
devices is that the software running on the mobile terminal has
become extremely complex and hence vulnerable to problems.
In response to this need, mobile device management
(MDM) solutions have emerged to enable users to
remotely configure, update and monitor mobile connected devices.
More specifically, MDM solutions today enable mobile operators
to configure and update settings, install new capabilities,
query a device to determine its status, upgrade or update
software components or the entire software load, monitor a
device for errors and automatically respond to those errors with
corrective measures.
These capabilities enable a wide range of powerful new functions
including;
|
|
|
|
|
Highly targeted configuration of devices to suit a mobile
subscribers interests, including downloading audio and
video, graphics, applications and games, all capabilities that
mobile operators around the world are seeking to increase
revenues; |
|
|
|
Automatic monitoring and corrective response to failures, which
reduce technical support costs and subscriber frustration with
ever-more complex devices; |
|
|
|
Automatic device configuration to eliminate the need for
subscriber intervention to insure that the supported data
services work out of the box; and |
|
|
|
Enterprise control over their dispersed work force mobile
devices to remotely deploy and update mobile applications,
insure that they work, and to insure that the correct security
measures are in place and that only authorized applications are
being used. |
When deployed correctly, mobile device management technologies
can improve the subscribers experience, reduce costs of
support and increase data services revenues for the operator,
decrease handset vendor support and warranty costs and enable
corporations to deploy and manage new mobile applications to
their workforce.
Initial interest in MDM solutions came from handset vendors that
were focused on controlling escalating support costs. We believe
that mobile operators are now becoming interested in the ability
to use MDM solutions to drive increased data revenues. In
addition, we, are now beginning to see early signs of interest
from large enterprises deploying applications to a mobile
workforce, who are beginning to recognize the ability to use MDM
solutions to manage mobile applications deployed on smart phones.
For example, mobile operators are not maximizing data revenues
or subscriber experience if a
14-year-old boys
phone is configured the same way as the phone for a
40-year-old
professional in the field. However, today, that is generally
what happens. If the phones were configured with meaningful home
pages, bookmarks, MP3 content, games, etc., the new data
services could be merchandised in a compelling way to interested
subscribers. We believe that mobile operators are beginning to
recognize this opportunity and are now moving to adopt solutions
that enable a dynamic approach to their subscriber base.
The Open Mobile Alliance or OMA, the leading
standards body for the GSM world, has codified standards over
the past year to support new and higher levels of manageability
of mobile devices. The OMA has progressed from simple
configuration of data services, like SMS, MMS and GPRS, to the
ability to create customized managed objects and to be able to
both read and write these settings. More recently, they
37
introduced specifications for the updating of firmware. We
believe that the OMA plans to release new specifications for
diagnostics and alerts, and the ability to install new bundled
capabilities and content in a seamless transaction, opening the
way for fast evolving innovations in mobile content similar to
what has been seen in the personal computer.
As a result, we believe that there is an opportunity to lead in
the development of standards based mobile device management
solutions and in so doing deliver significant value to
subscribers, the mobile operators, handset vendors and the
enterprises who will be deploying these applications. We have
delivered a powerful solution based on current OMA standards and
we intend to support future standards as they evolve.
Products and Support
The SSP product line has been available since December 2003. The
SSP product line revenue model is based on a combination of
indirect sales to customers through OEMs as well as direct sales
to customers. SSP product line revenues accounted for 83% and 3%
of total Insignia revenues in 2004 and 2003, respectively, and
23% of total Insignia revenues in the nine months ended
September 30, 2005. In June 2005, Insignia ceased using the
SSP brand name, upon the release of an integrated server
solution that incorporated SSP and Mi4es DMS. The
integrated server solution is now marketed under the Insignia
Device Management Suite (IDMS) brand.
|
|
|
Insignias Device Management Suite |
Insignias IDMS brings intelligence to device management to
enhance subscriber satisfaction with increasingly complex mobile
services. The IDMS allows mobile operators to remotely
provision, update, and manage devices and services throughout
the device lifecycle.
ICEtm,
IDMS includes providing intelligent targeted provisioning and
automated device management to further enhance the
subscribers experience, drive new revenue generating
services, and reduce customer care costs.
Insignias IDMS removes the complexity of configuring new
service parameters and enables more flexible and dynamic service
offerings. The system can automatically configure bundled
services when the network detects the device, and new
personalized services can be added quickly and simply. We
believe that these benefits can help mobile operators achieve
increased service usage and loyalty from their subscribers.
Automatic configuration eliminates factory provisioning costs,
and ensures that subscribers have
up-to-date service
configurations right out of the box. As a result, mobile
operators can have greater control and improved management of
devices and subscriber satisfaction.
|
|
|
Insignias Open Management Client |
Insignias Open Management Client (OMC) works
with any server infrastructure compatible with the latest OMA DM
standard. OMA DM defines a framework for remotely managing
todays complex mobile devices. It enables device
manufacturers and mobile operators to remotely:
|
|
|
|
|
Configure device and service parameters; |
|
|
|
Install and update firmware and applications; and |
|
|
|
Retrieve device management information. |
The OMC implements the complete OMA DM specification including
the FUMO (Firmware Update Management Object) enabler. The OMC
supports download of firmware by both DL and in-session download
methods. The OMC consists of two main modules the
OMA DM client and the update agent. An optional OMA DS (Data
Sync) capability is also available.
38
We offer both pre-sales and post-sales support to our customers.
Pre-sales support is provided at no charge. After the sale of a
license, each customer is offered a renewable one year annual
maintenance contract which entitles the customer to receive
standard support, including: web-based support, access to
frequently asked questions (FAQs), on-line
publications and documentation, email assistance, limited
telephone support, and critical bug fixes and product updates
(collective bug fixes and minor enhancements) on an if and
when available basis. We also have a professional services
group based in Stockholm which provides consulting,
implementation and training services for our customers.
Research and Development
In the nine months ended September 30, 2005 and calendar
2004 and 2003, we spent approximately $2.1 million,
$2.8 million and, $3.4 million, respectively, on
research and development. At December 31, 2005, we had roughly
14 full-time employees engaged in research and development,
of which 7 were located at our facility in the
United Kingdom, 5 in Sweden and 2 were located at our
facility in Fremont, California.
Proprietary Rights
We rely on a combination of copyright, trademark and trade
secret laws and confidentiality procedures to protect our
proprietary rights. We have filed in the United Kingdom and the
United States patent applications for innovative technologies
incorporated into our SSP product. As part of our
confidentiality procedures, we generally enter into
non-disclosure agreements with our employees, consultants,
distributors and corporate partners, and we limit access to and
distribution of our software, documentation and other
proprietary information. Despite these precautions, it may be
possible for a third party to copy or otherwise to obtain and
use our products or technology without authorization, or to
develop similar technology independently. In addition, effective
protection of intellectual property rights may be unavailable or
limited in certain countries. We license technology from various
third parties.
We may, from time to time, receive communications from third
parties asserting that our products infringe, or may infringe,
on their proprietary rights. Licenses to disputed third-party
technology may not be available on reasonable commercial terms,
if at all. In addition, we may initiate claims or litigation
against third parties for infringement of our proprietary rights
or to establish the validity of our proprietary rights.
Litigation to determine the validity of any claims could result
in significant expense to us and divert the efforts of our
technical and management personnel from productive tasks,
whether or not such litigation is determined in our favor. In
the event of an adverse ruling in any such litigation, we may be
required to pay substantial damages, discontinue the use and
sale of infringing products, and expend significant resources to
develop non-infringing technology or obtain licenses to
infringing technology. In the event of a successful claim
against us and our failure to develop or license a substitute
technology, our business, financial condition and results of
operations would suffer. As the number of software products in
the industry increases and the functionality of these products
further overlaps, we believe that software developers may become
increasingly subject to infringement claims. Any such claims
against us, with or without merit, as well as claims initiated
by us against third parties, can be time consuming and expensive
to defend or prosecute and to resolve.
Sales and Marketing
Our products are being sold and marketed to mobile operators and
device manufacturers through direct and indirect channels. Our
direct sales force is based in the United States, covering Asia,
and Sweden, covering Europe. Our sales force consists of direct
sales representatives and sales engineers. Our indirect sales
channels include distributors and original equipment
manufacturers (OEMs).
39
Sales to distributors and OEMs, representing more than 10% of
total revenue in each period accounted for the following
percentages of total revenue:
|
|
|
|
|
|
|
|
|
|
|
Year Ended | |
|
|
December 31, | |
|
|
| |
|
|
2004 | |
|
2003 | |
|
|
| |
|
| |
Esmertec A.G
|
|
|
17 |
% |
|
|
* |
|
Hewlett Packard Company
|
|
|
|
|
|
|
26 |
% |
Insignia Asia Corporation
|
|
|
14 |
% |
|
|
|
|
Qindao Haier Telecom Company Limited
|
|
|
21 |
% |
|
|
|
|
Sophast Inter Corporation Company Limited
|
|
|
18 |
% |
|
|
|
|
Telemobile Corporation
|
|
|
28 |
% |
|
|
|
|
In an effort to accelerate the acceptance of our products, we
have developed cooperative alliances and entered into reseller
agreements with leading enterprise software vendors, OEMs, and
system integrators. We believe these alliances have the
potential to provide additional marketing and sales channels for
our products, help enable us to raise awareness of our products
among OEMs and mobile operators, and facilitate market
acceptance for our products. To date, however, these alliances
have not proven to be a reliable source of revenue, and we
continue to depend upon our direct sales force for the
significant part of our revenue. We typically have very little
backlog and, accordingly, generate substantially all of our
revenue for a given quarter in that quarter.
Our marketing efforts are directed at creating market awareness
and generating sales leads. In 2004 and 2005, our marketing
efforts were focused on the operator market, with the goal of
establishing Insignia as a leading provider of software to
update and configure mobile devices. During this time, we have
worked to educate industry analysts, OEMs, distributors and
mobile operators about our technology and its competitive
advantages. Marketing activities include: inside sales, Web
seminars, e-marketing
techniques and opportunity generation prospecting activities. In
addition, our public relations programs are designed to build
market awareness by establishing and maintaining relationships
with key trade press, business press, and industry analysts.
Competition
Our products are targeted for the mobile operator and mobile
device market. The market for these products is fragmented and
highly competitive. This market is also rapidly changing, and
there are many companies creating products that compete or will
compete with ours. As the industry develops, we expect
competition to increase in the future. This competition may come
from existing competitors or other companies that we do not yet
know about. Our main competitors include Bitfone, IBM, InnoPath,
4thPass, mFormation, Openwave and Red Bend.
If these competitors develop products that are less expensive or
provide better capabilities or functionality than our products,
we will be unable to gain market share. Many of our current
competitors and potential competitors have greater resources,
including larger customer bases and greater financial resources
than we do, and we might not be able to compete successfully
against these companies. A variety of other potential actions by
our competitors, including increased promotion and accelerated
introduction of new or enhanced products, could also harm our
competitive position.
Employees
As of December 31, 2005, we employed 36 regular full-time
persons of which 14 were located in the United States, 8 in
the United Kingdom and 15 in Sweden. Of the 13 people in the
United States, 5 were in sales and marketing, 2 in research and
development and 6 in administration and finance. Of the 8 people
in the United Kingdom, 7 were in research and development
and 1 was in administration and finance. Of the
40
15 people in Sweden, 5 were in research and development, 4
in customer support, 4 in sales and marketing and 2 in
administration. None of our employees are represented by a labor
union, and we have experienced no work stoppages. We believe
that our employee relations are good.
Facilities
Our headquarters and principal management, sales and marketing
and support facility is located in Fremont, California. On
April 8, 2003, we entered into a three-year contract lease
renewal for approximately 9,500 square feet. Our principal
European sales, research and development and administrative
facility is located in High Wycombe, in the United Kingdom, and
consists of approximately 5,000 square feet under a lease
that will expire in August 2013. In April 2003, as part of the
sale of the Jeode product line to Esmertec, Esmertec entered
into an agreement with our U.K. building landlord to take over
the leasehold property on one of the two buildings located in
High Wycombe. Effective February 1, 2004, we subleased half
of our remaining U.K. office space until December 31, 2005.
In addition, we have a sales, research and development facility
in Sweden, which we have occupied since August 2005 under a
three-year lease.
41
MANAGEMENT
Executive Officers and Directors of the Registrant
The executive officers and directors of Insignia as of
December 31, 2005 are as follows:
|
|
|
|
|
|
|
Name |
|
Age | |
|
Position |
|
|
| |
|
|
Nicholas, Viscount Bearsted(2)
|
|
|
55 |
|
|
Chairman of the Board of Directors |
David G. Frodsham(2)
|
|
|
49 |
|
|
Director |
Richard M. Noling(1)
|
|
|
56 |
|
|
Director |
Vincent S. Pino(1)(2)
|
|
|
57 |
|
|
Director |
Mark E. McMillan
|
|
|
42 |
|
|
Chief Executive Officer, President and a Director |
John Davis
|
|
|
50 |
|
|
Chief Financial Officer and Vice President of Finance |
Anders Furehed
|
|
|
36 |
|
|
Senior Vice President of European Operations |
|
|
(1) |
Members of Compensation Committee. |
|
(2) |
Members of Audit Committee. |
Nicholas, Viscount Bearsted has served as Chairman and
Director of Insignia since December 1987. He was Insignias
Chief Executive Officer from September 1988 until September
1993. He received a Bachelors degree in chemistry from Oxford
University in 1972. He also serves as a Director of Mayborn
Group plc.
David G. Frodsham was appointed a director of Insignia in
August 1999. Since February 2000, he has served as Chief
Executive Officer of Argo Interactive Group plc, a British
software company specializing in device intelligence from
wireless internet. He received a B. Sc. from Kings College,
London and an MBA from INSEAD in France.
Richard M. Noling has served as a director of Insignia
since March 1997. From October 1, 2005 to November 30,
2005, Mr. Noling served as Interim Chief Financial Officer of
Insignia. From August 2003 to August 2005, he served as Chief
Executive Officer of ThinGap, a California company that develops
innovative electromotive coil technology. He was Insignias
Chief Executive Officer from March 1997 to February 2003 and
President from March 1997 to July 2001. He also served as Chief
Financial Officer, Senior Vice President of Finance and
Operations and Company Secretary between April 19, 1996 and
October 1, 1997 and Chief Operations Officer between
February and March 1997. He received a Bachelor of Arts degree
in aerospace and mechanical engineering science from the
University of California (San Diego) in 1970. He received
an M.A. degree in theology from the Fuller Theological Seminary
in 1972, and an M.S. degree in business administration in 1979
from the University of California (Irvine).
Vincent S. Pino was appointed a director of Insignia in
October 1998. From February 1998 until his retirement in
November 2000, he served as President of Alliance Imaging, a
provider of diagnostic imaging and therapeutic services.
Mr. Pino began his association with Alliance in 1988 as
Chief Financial Officer. From 1991 through 1993 Mr. Pino
held the position of Executive Vice President and Chief
Financial Officer. Mr. Pino received an MBA and a B.S.
degree in finance from the University of Southern California in
1972 and 1970, respectively.
Mark E. McMillan was named Chief Executive Officer and a
director of Insignia in February 2003. Mr. McMillan joined
Insignia in November 1999 as Senior Vice President of Worldwide
Sales and Marketing, was promoted to Executive Vice President of
Worldwide Sales and Marketing in May 2000 and Chief Operating
Officer in October 2000. Mr. McMillan was promoted to
President in July 2001. Before joining Insignia,
Mr. McMillan served as Vice President of Sales, Internet
Division, for Phoenix Technologies Ltd. Prior to that,
Mr. McMillan served as Phoenixs Vice President and
General Manager of North American Operations.
John Davis joined Insignia on December 8, 2005 as Chief
Financial Officer and Vice President of Finance. Prior to
joining Insignia, Mr. Davis served as Chief Financial Officer of
Wherify Wireless, Inc. from
42
July 2005 to December 2005. From July 2004 to July 2005, Mr.
Davis was the Chief Financial Officer of Wherify California, a
subsidiary of Wherify Wireless, Inc. From September 1998 to
January 2004, Mr. Davis served as Chief Operating Officer and
Chief Financial Officer for ConnectCom Solutions, Inc. From 1997
to 1998, he served as Vice President and Corporate Controller
for Southwall Technologies Inc. Mr. Davis is a certified public
accountant and holds a B.S. in Accounting and a Masters degree
in Business Administration.
Anders Furehed joined Insignia in March 2005 as Senior
Vice President of European Operations in connection with the
closing of Insignias acquisition of Mi4e Device Management
AB, (Mi4e) a Swedish provider of client-provisioning
device management software and services to mobile phone
operators. In July 2003, Mr. Furehed co-founded Mi4e and
served as CEO of Mi4e from July 2003 until March 2005 when
Insignia acquired Mi4e. From February 2001 until March 2003,
Mr. Furehed was the founder of Syrei AB, a Swedish
telecommunications consulting company. From 1999 until February
2001, Mr. Furehed was a technical manager for Netcom
Consultant, a telecommunications consulting company.
Board Composition
Our Articles of Association stipulate that the minimum number of
directors is two, but do not set any maximum number. Directors
may be elected by the shareholders, or appointed by the Board,
and remain in office until they resign or are removed by the
shareholders. In addition, at each Annual General Meeting
one-third of the directors who have been in office longest since
their last election, as well as any directors appointed by the
Board during the preceding year, are required to resign and are
then considered for re-election, assuming they wish to stand for
re-election. In the election of directors, each shareholder is
entitled on a poll to one vote for each ordinary share held.
Shares may not be voted cumulatively. The executive officers
serve at the discretion of the Board of Directors. There are no
family relationships among any of the directors or executive
officers of Insignia.
Board Meetings and Committees
The Board met 16 times, including telephone conference meetings,
during 2005. No director attended fewer than 81% of the
aggregate of the total number of meetings of the Board (held
during the period for which he was a director) and the total
number of meetings held by all committees of the Board on which
such director served (during the period that such director
served).
The Board has determined that the following directors are
independent under current Nasdaq Marketplace Rules:
Nicholas, Viscount Bearsted, Vincent Pino and David Frodsham.
Standing committees of the Board include an Audit Committee and
a Compensation Committee. The Board does not have a nominating
committee or a committee performing similar functions.
Nicholas, Viscount Bearsted, Mr. Frodsham and Mr. Pino
are the current members of the Audit Committee, which met 3
times during 2005. Mr. Pino is considered to be a financial
expert under NASDAQ Marketplace Rules. The Audit Committee meets
with Insignias independent registered public accounting
firm to review the adequacy of Insignias internal control
systems and financial reporting procedures; reviews the general
scope of Insignias annual audit and the fees charged by
the independent registered public accounting firm; reviews and
monitors the performance of non-audit services by
Insignias independent registered public accounting firm,
reviews the fairness of any proposed transaction between any
officer, director or other affiliate of Insignia and Insignia,
and after such review, makes recommendations to the full Board;
and performs such further functions as may be required by any
stock exchange or
over-the-counter market
upon which Insignias shares may be listed.
Nicholas, Viscount Bearsted and Mr. Pino are the current
members of the Compensation Committee. In 2004, the Compensation
Committee consisted of John Fogelin and Vincent Pino. Nicholas,
Viscount Bearsted was appointed to the Compensation Committee in
April 2005, following Mr. Fogelins resignation in
December 2004. The Compensation Committee met 1 time during
2005. The Compensation Committee recommends compensation for
officers and employees of Insignia, grants options under
Insignias employee option plans (other than grants to
non-officers of options pursuant to guidelines established by
the Board,
43
which may be made by Nicholas, Viscount Bearsted,
Insignias Chairman, and Mark E. McMillan, Insignias
Chief Executive Officer) and reviews and recommends adoption of
and amendments to share option and employee benefit plans.
Director Compensation
Insignia pays each outside director $1,000 for every regular
meeting attended, $2,500 per quarter of service on the
Board, $500 per quarter for service on each committee, plus
$500 for each committee meeting attended, and reimburses outside
directors for reasonable expenses in attending meetings of the
Board. The Chairman of the Board receives an additional
$1,500 per quarter. In addition, each new outside director
is granted an option to purchase 25,000 shares and
each outside director is granted an option to
purchase 10,000 shares annually for so long as he
serves as an outside director.
With effect from April 1, 1997, Nicholas, Viscount
Bearsted, Chairman of Insignia, entered into a Consulting
Agreement with Insignia whereby he acts as consultant to
Insignia providing advice and assistance as the Board may from
time to time request. The agreement was amended April 20,
1998 and deleted his commitment to provide services to the
Company and the Companys commitment to pay him a minimum
amount. He has agreed to remain available to perform services as
requested by the Company. The agreement is terminable by either
party upon six months advance written notice and by
Insignia for cause at any time. In the event of any business
combination resulting in a change of control of Insignia or in
the event of disposal of a majority of the assets of Insignia,
and termination or constructive termination of his consultancy,
Viscount Bearsted will be entitled to receive an additional
twenty-six weeks consultancy fees. No fees have been paid
under this agreement in the past three fiscal years or in 2005.
For information concerning the compensation of
Mr. McMillan, see Executive Compensation.
Communications with Directors
Shareholders or other interested parties may communicate with
any director or committee of the Board by writing to them
c/o Audit Committee of the Board of Directors, Insignia
Solutions plc, 41300 Christy Street, Fremont, CA, USA
94538-3115, or by sending an
e-mail to
insgshareholder.com. Comments or questions regarding the
Companys accounting, internal controls or auditing matters
will be referred to members of the Audit Committee. Comments or
questions regarding the nomination of directors and other
corporate governance matters will be referred to members of the
Board of Directors.
The Company has a policy of encouraging all directors to attend
the annual shareholder meetings. One director attended the 2005
annual meeting of shareholders due to cost saving considerations.
Code of Ethics
The Company has adopted a code of ethics that applies to all
officers and employees, including its principal executive
officer, principal financial officer and controller. This code
of ethics is filed as Exhibit 14.0 to the Companys
Annual Report on
Form 10-K for the
fiscal year ended December 31, 2004 filed with the
Securities and Exchange Commission.
Compensation Committee Interlocks and Insider
Participation
The Compensation Committee of the Board makes all decisions
involving the compensation of our executive officers. The
Compensation Committee consists of the following non-employee
directors: Vincent S. Pino and Nicholas, Viscount
Bearsted. In 2004, the Compensation Committee consisted of John
Fogelin and Vincent Pino. Nicholas, Viscount Bearsted was
appointed to the Compensation Committee in April 2005, following
Mr. Fogelins resignation in December 2004.
44
EXECUTIVE COMPENSATION
Executive Compensation
The following table sets forth all compensation awarded to,
earned by or paid for services rendered in all capacities to
Insignia and its subsidiaries during each of the years ended
December 31, 2005, 2004 and 2003 by each of our Named
Executive Officers, as such term is defined under the
rules of the Securities and Exchange Commission. Our Named
Executive Officers consist of Insignias Chief Executive
Officer (Mr. McMillan), each of Insignias two most
highly compensated executive officers who were serving as
executive officers as of December 31, 2005
(Mr. Furehead and Mr. Doshi), and one former executive
officer who left Insignia during 2005 (Mr. Anderson). This
information includes the dollar values of base salaries and
bonus awards, the number of shares subject to options granted
and certain other compensation, whether paid or deferred.
Summary Compensation Table
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Compensation | |
|
|
|
|
|
|
| |
|
|
|
|
Annual Compensation | |
|
Securities | |
|
|
|
|
|
|
| |
|
Underlying | |
|
|
|
|
|
|
|
|
Other Annual | |
|
Options | |
|
All Other | |
Name and Principal Positions |
|
Year | |
|
Salary ($) | |
|
Bonus ($)(1) | |
|
Compensation ($) | |
|
Granted (#) | |
|
Compensation ($) | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Mark E. McMillan
|
|
|
2005 |
|
|
|
230,000 |
|
|
|
37,748 |
|
|
|
|
|
|
|
100,000 |
|
|
|
1,080 |
(2) |
|
Chief Executive Officer |
|
|
2004 |
|
|
|
230,000 |
|
|
|
60,248 |
|
|
|
|
|
|
|
|
|
|
|
1,080 |
(2) |
|
and President |
|
|
2003 |
|
|
|
230,000 |
|
|
|
9,607 |
|
|
|
|
|
|
|
500,000 |
|
|
|
1,080 |
(2) |
Anders Furehead
|
|
|
2005 |
|
|
|
130,663 |
|
|
|
|
|
|
|
|
|
|
|
75,000 |
|
|
|
|
|
|
Sr. Vice President, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Priyen Doshi
|
|
|
2005 |
|
|
|
171,975 |
|
|
|
23,648 |
|
|
|
|
|
|
|
100,000 |
|
|
|
1,080 |
(2) |
|
Vice President, |
|
|
2004 |
|
|
|
140,000 |
|
|
|
21,723 |
|
|
|
|
|
|
|
12,000 |
|
|
|
1,080 |
(2) |
|
Product Marketing(4) |
|
|
2003 |
|
|
|
140,000 |
|
|
|
20,000 |
|
|
|
|
|
|
|
40,000 |
|
|
|
1,080 |
(2) |
Ian Anderson
|
|
|
2005 |
|
|
|
127,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,128 |
(5) |
|
Vice President, |
|
|
2004 |
|
|
|
125,573 |
|
|
|
|
|
|
|
|
|
|
|
44,393 |
|
|
|
3,531 |
(5) |
|
Engineering(5) |
|
|
2003 |
|
|
|
31,500 |
|
|
|
|
|
|
|
|
|
|
|
50,000 |
|
|
|
|
(5) |
|
|
(1) |
Bonuses paid to the executive officers are based on a target
bonus set for each officer each quarter, adjusted by
Insignias operating results over plan and the executive
officers performance against quarterly qualitative goals.
All executive officer bonuses are at the discretion of the
Compensation Committee of the Board. |
|
(2) |
Represents Insignia contributions to defined contribution
employee benefit plans. |
|
(3) |
Mr. Collins joined Insignia in January 2004 and resigned on
April 20, 2005. |
|
(3) |
Mr. Furehead joined Insignia in March 2005. |
|
(4) |
Mr. Doshi resigned from Insignia as of February 10,
2006. |
|
(5) |
Mr. Anderson joined Insignia in October 2003 and resigned
on December 3, 2005. Mr. Anderson was loaned a company
auto from October 2003 through October 2004. From October 2004
through his resignation in December 2005, Mr. Anderson
received an auto allowance. The auto allowance totaled $17,128
for the year ended December 31, 2005 and $3,531 for the
year ended December 31, 2004. |
45
The following table sets forth further information regarding
individual option grants to purchase ordinary shares during 2005
to each of the Named Executive Officers. In accordance with the
rules of the SEC, the table sets forth the hypothetical gains or
option spreads that would exist for the options at
the end of their respective ten-year terms. These gains are
based on assumed rates of annual compounded share price
appreciation of 5% and 10% from the dates the options were
granted to the end of the respective option terms. Actual gains,
if any, on option exercises depend upon the future performance
of the ordinary shares and ADSs. There can be no assurance that
the potential realizable values shown in this table will be
achieved.
Option Grants in 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of | |
|
|
|
|
|
Potential Realizable Value at | |
|
|
Number of | |
|
Total | |
|
|
|
|
|
Assumed Annual Rates of Share | |
|
|
Securities | |
|
Options | |
|
|
|
|
|
Price Appreciation for | |
|
|
Underlying | |
|
Granted to | |
|
Exercise | |
|
|
|
Option Term(1) | |
|
|
Options | |
|
Employees | |
|
Price | |
|
Expiration | |
|
| |
Name |
|
Granted (#) | |
|
in 2005 | |
|
($/Sh) | |
|
Date | |
|
5% ($) | |
|
10% ($) | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Mark E. McMillian
|
|
|
100,000(2 |
) |
|
|
5.1% |
|
|
|
0.75 |
|
|
|
2/10/2015 |
|
|
$ |
47,167 |
|
|
$ |
101,846 |
|
Anders Furehead
|
|
|
75,000(3 |
) |
|
|
3.8% |
|
|
|
0.58 |
|
|
|
3/16/2015 |
|
|
$ |
24,999 |
|
|
$ |
53,978 |
|
Priyen Doshi
|
|
|
100,000(2 |
) |
|
|
5.1% |
|
|
|
0.41 |
|
|
|
10/20/2015 |
|
|
$ |
25,785 |
|
|
$ |
55,676 |
|
Ian Anderson
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The 5% and 10% assumed annual compound rates of share price
appreciation are mandated by rules of the SEC and do not
represent Insignias estimate or projection of future
ordinary share or ADS prices. |
|
(2) |
These incentive options were granted pursuant to Insignias
1995 Incentive Stock Option Plan for U.S. Employees. These
options vest and become exercisable at the rate of 2.0833% of
the shares for each full month that the optionee renders service
to Insignia. The option exercise price is equal to the fair
market value of Insignias ordinary shares on the date of
grant and the options expire ten years from the date of grant,
subject to earlier termination upon termination of employment. |
|
(3) |
These incentive options were granted pursuant to Insignias
1995 Incentive Stock Option Plan for U.S. Employees. These
options vest and become exercisable as to 25% of the shares on
the first anniversary of the date of the grant and thereafter at
the rate of 2.0833% of the shares for each full month that the
optionee renders service to Insignia. The option exercise price
is equal to the fair market value of Insignias ordinary
shares on the date of grant and the options expire ten years
from the date of grant, subject to earlier termination upon
termination of employment. |
The following table sets forth certain information concerning
the exercise of options by each of the Named Executive Officers
during 2005, including the aggregate amount of gains on the date
of exercise. In addition, the table includes the number of
shares covered by both exercisable and unexercisable options to
acquire shares as of December 31, 2005. Also reported are
values of
in-the-money
options, which represents the positive spread between the
respective exercise prices of outstanding options to acquire
shares and $0.37 per share, which was the closing price of
the ADSs as reported on the Nasdaq SmallCap Market on
December 30, 2005.
Aggregated Option Exercises in 2005 and Year-End Option
Values
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Securities | |
|
Value of Unexercised | |
|
|
|
|
|
|
Underlying Unexercised | |
|
In-the-Money | |
|
|
Shares | |
|
|
|
Options at Year-End (#) | |
|
Options at Year-End ($)(2) | |
|
|
Acquired on | |
|
Value | |
|
| |
|
| |
Name |
|
Exercise (#) | |
|
Realized ($)(1) | |
|
Exercisable | |
|
Unexercisable | |
|
Exercisable | |
|
Unexercisable | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Mark E. McMillan
|
|
|
|
|
|
|
|
|
|
|
805,333 |
|
|
|
204,167 |
|
|
|
|
|
|
|
|
|
Anders Furehead
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Priyen Doshi(3)
|
|
|
|
|
|
|
|
|
|
|
43,250 |
|
|
|
104,167 |
|
|
|
|
|
|
|
|
|
Ian Anderson(4)
|
|
|
|
|
|
|
|
|
|
|
61,685 |
|
|
|
32,708 |
|
|
|
|
|
|
|
|
|
|
|
(1) |
Value Realized represents the fair market value of
the shares underlying the options on the date of exercise less
the aggregate exercise price of the options. |
46
|
|
(2) |
For purposes of the table, all amounts in pounds sterling were
converted to U.S. dollars using $1.89 per pound
sterling, the exchange rate in effect as of December 31,
2005. |
|
(3) |
Mr. Doshi resigned from Insignia as of February 10,
2006. |
|
(4) |
Mr. Anderson resigned from Insignia on December 3,
2005. |
Employment agreements
In connection with the termination of Richard M.
Nolings employment in February 2003, Insignia entered into
a separation agreement with Mr. Noling pursuant to which
Insignia agreed to pay as severance to Mr. Noling his
regular monthly base salary for a six-month period, which
severance would be reduced to 50% of his base salary in the
event that Mr. Noling commenced new employment during such
period. All stock options held by Mr. Noling will continue
to vest for so long as he continues to serve as a member of the
board of directors.
We have entered into a change of control severance agreement
with Mark E. McMillan pursuant to which we will continue to pay
his salary for up to six months if he is terminated in
connection with a change of control of the Company.
On December 5, 2005, we entered into an employment offer
letter with John Davis for the position of Vice President of
Finance and Chief Financial Officer of the Company. Pursuant to
his employment offer letter, in the event that
Mr. Davis employment is terminated or he is demoted
as a result of a change of control of the Company, he will be
entitled to receive six months pay. In addition,
Mr. Davis stock option for 400,000 shares granted to
him upon commencement of employment will become fully vested in
the event of Mr. Davis employment termination or
demotion subsequent to a change of control of the Company
RELATED PARTY TRANSACTIONS
On February 13, 2001, Insignia entered into a promissory
note with Richard M. Noling, President and Chief Executive
Officer of Insignia whereby Mr. Noling borrowed $150,000
from the U.S.-based
subsidiary of Insignia. Mr. Nolings employment was
terminated with Insignia effective February 14, 2003. We
forgave, effective March 6, 2003 the balance of the loan,
$125,362.50, in lieu of any bonus compensation.
On October 17, 2002, we entered into a securities
subscription agreement with Fusion Capital Fund II, LLC
(Fusion Capital), pursuant to which Fusion Capital
agreed to purchase, on each trading day following the
effectiveness of a registration statement covering the ADSs to
be purchased by Fusion Capital, $10,000 of our ADSs up to an
aggregate of $6.0 million over a period of 30 months.
The purchase price of the ADSs was based on a formula based on
the market price at the time of each purchase. During 2003, we
issued and sold to Fusion Capital 3,380,132 ADSs resulting in
proceeds of $1.9 million, net of transaction costs, under
the 2002 Fusion Capital securities subscription agreement In
2004, we sold 3,100,060 shares to Fusion Capital for
aggregate proceeds of $1.5 million, net of transaction
costs, under the 2002 Fusion Capital securities subscription
agreement. During January 2005, we sold 299,007 ADSs for
$200,000 under the 2002 Fusion Capital agreement.
In addition to the shares purchased by Fusion Capital under the
2002 Fusion Capital securities subscription agreement, we also
issued warrants to purchase an aggregate of 2,000,000 ADSs to
Fusion Capital on February 10, 2005, with a per share
exercise price of the United States dollar equivalent of
20.5 pence. Upon Fusions exercise of the warrants in
2003, we issued Fusion Capital 2,000,000 ADSs for a total of
$668,000, net of issuance costs.
Two investors in the private placement on October 18, 2004
were related parties of Insignia. Mark McMillan, our Chief
Executive Officer, invested $25,000 to purchase 52,083 ADSs
and warrants to purchase 13,021 ADSs. In addition Vincent
Pino, one of our directors, and his immediate family invested
$200,000 to purchase 416,667 ADSs and warrants to
purchase 104,167 ADSs.
On February 9, 2005, Insignia sold to Fusion Capital
3,220,801 ADSs at a purchase price of $0.40 per share,
resulting in proceeds of approximately $1.3 million. These
shares were issued to Fusion Capital in a private placement.
47
On February 9, 2005, Insignia and Fusion Capital entered
into a mutual termination agreement pursuant to which the 2002
Fusion Capital securities subscription agreement was terminated.
On February 10, 2005, Insignia entered into the 2005 Fusion
Capital securities subscription agreement with Fusion Capital to
sell up to $12 million in ADSs, representing ordinary
shares, to Fusion Capital over a period of 30 months. The
shares will be priced based on a market-based formula at the
time of purchase. We only have the right to receive
$20,000 per trading day under the agreement with Fusion
Capital unless our stock price equals or exceeds $1.00, in which
case the daily amount may be increased under certain conditions
as the price of our ADSs increases. In addition, Fusion Capital
shall not have the right nor be obligated to subscribe for any
ADSs on any trading days that the purchase price (as defined in
the 2005 Fusion Capital securities subscription agreement) of
our ADSs falls below $0.40 at any time during the trading day.
On March 16, 2005, we closed our acquisition of Mi4e. The
consideration paid in the transaction was 2,969,692 ADSs
representing ordinary shares and another 989,896 ADSs will be
issuable on March 31, 2006, subject to potential offset for
breach of representations, warranties and covenants. In addition
up to a maximum of 700,000 euros is payable in a potential earn
out based on a percentage of future revenue collected from sales
of existing Mi4e products. Anders Furehed, an indirect 50%
shareholder of Mi4e who thus received 1,484,846 ADSs on the
closing of the acquisition, became our senior vice president of
European operations upon the closing.
On November 4, 2005, we issued a promissory note to Fusion
Capital in the amount of $450,000 in connection with a loan by
Fusion Capital to Insignia in the amount of $150,000 on
September 22, 2005 and $300,000 on November 4, 2005. The annual
interest rate of the loan is 17% on the outstanding balance
computed on a basis of a 360-day year and the number of actual
days lapsed. The maturity date of the loan is January 1, 2007.
In connection with the loan, we issued to Fusion Capital a
warrant to purchase 562,500 ADSs at a purchase price per share
equal to the greater of the U.S. Dollar equivalent of 20.5 UK
pence or U.S. $0.60, calculated upon exercise of such
warrant. The warrant is exercisable immediately and expires on
November 3, 2010.
TRANSACTIONS WITH SELLING SHAREHOLDERS
The December 2005 Private Placement
On December 29, 2005, we and our subsidiary, Insignia Solutions
Inc., entered into the December 2005 Subscription Agreement with
certain investors, pursuant to which we and our subsidiary
completed a private placement and received aggregate proceeds of
$1,975,000 (including exchange of $250,000 in bridge notes).
Pursuant to the subscription agreement, our subsidiary issued
its Series B Preferred Stock, to the investors. The Series B
Preferred Stock is non-redeemable. The shares of Series B
Preferred Stock (plus all accrued and unpaid dividends thereon)
held by each Investor are exchangeable for ADSs (i) at any time
at the election of the investor or (ii) automatically upon
written notice by the Company to the investor in the event that
the sale price of the ADSs on the NASDAQ SmallCap Market is
greater than $0.80 per share for a period of twenty consecutive
trading days and certain other conditions are met. The Series B
Preferred Stock will accrue dividends at a rate of 7.5% per
year; the first years dividends are payable in the form of
additional ADSs upon exchange, and subsequent accrued dividends
are payable only if declared by our subsidiarys board of
directors. Including accruable dividends, the shares of Series B
Preferred Stock will be exchangeable for an aggregate of
8,492,500 ADSs, representing an initial purchase price of $0.25
per ADS.
Pursuant to the December 2005 Subscription Agreement, we also
issued warrants to purchase an aggregate of 9,085,000 ADS to the
investors at an exercise price of $0.37 per share. These
warrants are exercisable from June 29, 2006 until December 29,
2010. In connection with the private placement, we also issued
warrants to purchase an aggregate of 635,950 ADSs to Next Level
Capital, Inc., as partial compensation for its services a
placement agent, on substantially similar terms as the warrants
issued to the investors in such private placement. The
additional compensation to Next Level Capital, Inc. consisted of
a cash payment equal to 7% of the gross investment proceeds of
$1,975,000, or $138,250. In addition, we entered into a
registration rights agreement with the investors pursuant to
which we agreed to file a registration
48
statement with the Securities and Exchange Commission covering
the resale of (i) the ADSs issued to the investors upon exchange
of the preferred stock under their subscription agreements and
(ii) the ADSs issuable upon exercise of their warrants. In
addition, the registration rights agreement provides that if a
registration statement covering resale of the shares issued in
the December 2005 private placement (i) has not been filed
with the SEC on or prior to January 15, 2006, (ii) has
not been declared effective by the SEC on or prior to
April 15, 2006, or (iii) is not available for resales
of such securities until the earlier of the date as of which
such shares may be sold without restriction pursuant to
Rule 144(k) promulgated under the Securities Act of 1933,
as amended, or the date on which each investor has sold all such
securities, then we will make pro rata payments to each investor
in the December 2005 private placement, as liquidated damages
and not as a penalty, in an amount equal to 2% of the sum of
(i) the aggregate purchase price paid by the investors for
the shares of Series B Preferred Stock of our subsidiary,
ADSs issuable upon exchange of such Series B
Preferred Stock and warrants issued at the December 2005 private
placement and (ii) the aggregate exercise price of the
shares subject to warrants then issuable upon exercise of
outstanding warrants then held by such investors, for each
monthly anniversary following the date by which such
registration statement should have been filed or have been
declared effective by the SEC, as applicable.
The December 2005 Subscription Agreement limits the number of
shares that can be issued to Fusion Capital under the 2005
Fusion Capital securities subscription agreement. Pursuant to
the December 2005 Subscription Agreement, for such time as there
are at least twenty percent of the number of shares of Series B
Preferred Stock of our subsidiary, Insignia Solutions Inc.,
purchased under the December 2005 Subscription Agreement
outstanding, Insignia shall not, without the consent of holders
of seventy percent of then-outstanding shares of the Series B
Preferred Stock of our subsidiary, sell ADSs under the 2005
Fusion Capital securities subscription agreement at a price of
less than $0.55 per ADS. Notwithstanding the above, Insignia can
issue ADSs to Fusion Capital under the 2005 Fusion Capital
securities subscription agreement after March 31, 2006 and
before December 31, 2006 to raise equity capital to the extent
necessary to satisfy minimum net worth requirements of the
Nasdaq SmallCap Market, provided that (i) Insignia shall have
given investors party to the December 2005 Subscription
Agreement five trading days prior written notice of such
issuance and an opportunity to invest on terms comparable to
those available under the 2005 Fusion Capital securities
subscription agreement, (ii) Insignia shall not be permitted to
raise more than $1,200,000 per quarter pursuant to such
exception, (iii) an event of default as defined in the
Certificate of Incorporation of our subsidiary, Insignia
Solutions Inc., shall not have occurred, including any breach by
Insignia of a material term or condition of the 2005 Fusion
Capital securities subscription agreement or its certificate of
incorporation or failure to timely pay any dividend payment or
other sum money due to the holders of the Series B Preferred
Stock (iv) the registration statement covering the resale of the
ADSs sold under the December 2005 Subscription Agreement shall
have been declared effective and shall be available for use by
the investors in such private placement, (v) such sale to Fusion
Capital shall be effected in the last month of Insignias
applicable fiscal quarter, and (iv) such sale to Fusion Capital
shall be effected at a price of no less than $0.33 per ADS.
Loan from Platinum Long Term Growth I, LLC
On December 19, 2005, we issued a secured promissory note
to Platinum Long Term Growth I, LLC (Platinum)
in the principal amount of $388,000 in connection with a loan by
Platinum to Insignia for $350,000. The maturity date of the loan
was January 12, 2006. As security for the loan, we granted
Platinum a security interest in substantially all of our assets,
including intellectual property. Proceeds from the Platinum loan
were used to pay the loan with Silicon Valley Bank entered into
in October 2005 that is described elsewhere in this prospectus.
The promissory note to Platinum was repaid in connection with
the private placement that closed on December 29, 2005. In
connection with the Platinum loan, we issued 200,000 ADSs to
Platinum. The total value of the ADSs issued to Platinum was
$74,000.
Consulting Agreement with Next Level Capital, Inc.
On November 16, 2005, we entered into a Consulting
Agreement with Next Level Capital, Inc. (Next Level
Capital) pursuant to which we agreed to issue 250,000 ADSs
to Next Level Capital, payable in five
49
monthly installments, upon completion of certain milestones by
Next Level Capital. As of February 13, 2006, we had issued
100,000 ADSs to Next Level Capital under such agreement.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
The following table sets forth certain information, as of
December 31, 2005 with respect to the beneficial ownership
of Insignias ordinary shares by (i) each shareholder
known by Insignia (based on filings with the Securities and
Exchange Commission) to be the beneficial owner of more than 5%
of Insignias ordinary shares, (ii) each director,
(iii) each Named Executive Officer as of December 31,
2005, and (iv) all current directors and executive officers
as a group. The number of shares outstanding on
December 31, 2005 was 42,947,776 shares. The address
for each of the directors and officers of Insignia is:
c/o Insignia Solutions plc, Apollo House, the Mercury
Centre, Wycombe Lane, Wooburn Green, High Wycombe,
Buckinghamshire, HP10 0HH, United Kingdom.
|
|
|
|
|
|
|
|
|
|
|
|
Amount and Nature of | |
|
|
Name of Beneficial Owner |
|
Beneficial Ownership** | |
|
Percent of Class | |
|
|
| |
|
| |
Fusion Capital Fund II LLC(1)
|
|
|
4,178,805 |
|
|
|
9.7 |
% |
|
222 Merchandise Mart Plaza, Suite 9-112
|
|
|
|
|
|
|
|
|
|
Chicago, IL 60654
|
|
|
|
|
|
|
|
|
Anders Furehead(2)
|
|
|
1,484,846 |
|
|
|
3.5* |
|
Nicholas, Viscount Bearsted(3)
|
|
|
846,696 |
|
|
|
2.0 |
% |
Mark E. McMillan(4)
|
|
|
885,637 |
|
|
|
2.0 |
% |
Vincent S. Pino(5)
|
|
|
522,665 |
|
|
|
1.2 |
% |
Richard M. Noling(6)
|
|
|
671,505 |
|
|
|
1.5 |
% |
David G. Frodsham(7)
|
|
|
148,650 |
|
|
|
* |
|
Priyen Doshi(8)
|
|
|
43,250 |
|
|
|
* |
|
Ian Anderson(9)
|
|
|
61,685 |
|
|
|
* |
|
All current directors and executive officers as group
(6 persons)(10)
|
|
|
4,559,999 |
|
|
|
10.2 |
% |
|
|
|
|
** |
Unless otherwise indicated below, the persons and entities named
in the table have sole voting and sole investment power with
respect to all shares beneficially owned, subject to community
property laws where applicable. Shares subject to options that
are currently exercisable or exercisable within 60 days of
August 1, 2005 are deemed to be outstanding and to be
beneficially owned by the person holding such option for the
purpose of computing the percentage ownership of such person but
are not treated as outstanding for the purpose of computing the
percentage ownership of any other person. |
|
|
|
|
(1) |
Does not include 2,397,031 ADSs issuable on exchange of
preferred stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 15% per year
compounded annually until June 30, 2007, at which time no
further dividends will accrue) that was issued at the first
closing of the private placement that took place on
June 30, 2005 and a warrant issued at such closing to
purchase 1,812,500 ADSs at an exercise price equal to the
greater of the U.S. Dollar equivalent of
20.5 U.K. pence or U.S. $0.50 per share
calculated upon exercise of such warrant. Also does not include
a warrant issued in November 2005 to purchase 562,500 ADSs at an
exercise price equal to the greater of the U.S. Dollar
equivalent of 20.5 UK pence or U.S. $0.60 calculated upon
exercise of such warrant, which was issued to Fusion Capital in
connection with a loan by Fusion Capital to Insignia in the
aggregate amount of $450,000. Also excludes up to
$12 million of ADSs that may from time to time be sold and
issued to Fusion Capital under the 2005 Fusion Capital
securities subscription agreement and two warrants to purchase
an aggregate of 4,000,000 ADSs issued to Fusion Capital
under the 2005 Fusion Capital securities subscription agreement.
Fusion Capital may not purchase shares under the 2005 Fusion
Capital securities subscription agreement if Fusion Capital,
together with its affiliates, would beneficially own more than
9.9% of our shares outstanding at the time of the purchase by
Fusion Capital. If the 9.9% limitation is ever reached, we have
the option to increase the limit above 9.9% upon |
50
|
|
|
|
|
twenty (20) trading days notice to Fusion Capital. Fusion
Capital has the right at any time to sell any shares purchased
under the 2005 Fusion Capital securities subscription agreement,
which would allow it to avoid the 9.9% limitation. In addition,
Fusion Capital may not exercise the two warrants to purchase an
aggregate of 4,000,000 ADSs if Fusion Capital, together
with its affiliates, would beneficially own more than 9.9% of
our shares outstanding at the time of the exercise.
Steven G. Martin and Joshua B. Scheinfeld, the principals
of Fusion Capital, are deemed to be beneficial owners of all of
the shares owned by Fusion Capital. Messrs. Martin and
Scheinfeld have shared voting and disposition power over the
shares held by Fusion Capital. |
|
|
(2) |
Represents 1,484,846 shares issued to Mr. Furehead in
connection with our acquisition of mi4e on March 16, 2005. |
|
|
(3) |
Includes 209,750 shares subject to options that are
exercisable within 60 days after December 31, 2005. |
|
|
(4) |
Includes 805,333 shares subject to options that are
exercisable within 60 days after December 31, 2005 and
a warrant issued at the closing of the private placement that
took place on October 18, 2004 to purchase 13,021 ADSs at
an exercise price of $1.06 per share. |
|
|
(5) |
Includes 104,126 shares subject to options that are
exercisable within 60 days after December 31, 2005. |
|
|
(6) |
Includes 659,517 shares subject to options that are
exercisable within 60 days after December 31, 2005. |
|
|
(7) |
Includes 107,250 shares subject to options that are
exercisable within 60 days after December 31, 2005. |
|
|
(8) |
Represents 43,250 shares subject to options that are exercisable
within 60 days after December 31, 2005. Mr. Doshi
resigned from Insignia as of February 10, 2006. |
|
|
(9) |
Represents 61,685 shares subject to options that are exercisable
within 60 days after December 31, 2005.
Mr. Anderson resigned from Insignia as of December 3,
2005. |
|
|
(10) |
Includes 1,885,976 shares subject to options exercisable
within 60 days after December 31, 2005. |
51
SELLING SHAREHOLDERS
The number of ADSs that may actually be sold by each selling
shareholder will be determined by the selling shareholder.
Because each selling shareholder may sell all, some or none of
the ADSs that they hold, no precise estimate can be given for
the number of ADSs that will be held by the selling shareholders
at the termination of the offering.
The selling shareholders have advised us that they are the
beneficial owners of the shares being offered. The following
table provides information known to us about the beneficial
ownership of our ADSs on or about December 31, 2005 by the
selling shareholders. The following table assumes that the
selling shareholders sell all of the ADSs being offered.
We have determined beneficial ownership in accordance with the
rules of the Securities and Exchange Commission. Except as
indicated by the footnotes below, we believe, based on the
information furnished to us, that the persons and entities named
in the tables below have sole voting and investment power with
respect to all American depositary shares that they beneficially
own, subject to applicable community property laws. We have
based our calculation of the percentage of beneficial ownership
on 42,947,776 American depositary shares outstanding on
December 31, 2005.
Asterisks represent beneficial ownership of less than one
percent. Except as indicated by the footnotes below, no selling
shareholder has had any material relationship with us or any of
our predecessors or affiliates within the last three years. To
our knowledge, none of the selling shareholders are
broker-dealers or affiliates of broker-dealers. Except as
described below, each of the selling shareholders acquired the
shares being offered in this prospectus in the ordinary course
of business and at the time of acquisition no selling
shareholder had direct or indirect agreements or understandings
with any person to distribute such shares.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Beneficially | |
|
|
Shares Beneficially | |
|
|
|
Owned After the | |
|
|
Owned Before Offering | |
|
Shares Offered | |
|
Offering | |
|
|
| |
|
Under | |
|
| |
Selling Shareholder |
|
Number | |
|
% | |
|
this Prospectus | |
|
Number(1) | |
|
% | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Alpha Capital ag. |
|
|
4,450,000 |
(2) |
|
|
10.46 |
% |
|
|
4,450,000 |
|
|
|
0 |
|
|
|
0.00 |
% |
|
Pradfant 7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furstentums 9490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vaduz Liechtenstein
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ellis International LLC
|
|
|
3,115,000 |
(3) |
|
|
7.32 |
|
|
|
3,115,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
Calle 53 Urbanizacion Marbella
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obarrio Torre Swiss Bank Piso 16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Panama City, Panama
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Wilheim Ungar
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DKR Soundshore Oasis Holding
|
|
|
2,670,000 |
(4) |
|
|
6.27 |
|
|
|
2,670,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
Fund LTD
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1281 East Main Street,
3rd
Floor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stamford, CT 06902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Rajni Narasi
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Platinum Long Term Growth I, LLC
|
|
|
2,425,000 |
(5) |
|
|
5.70 |
|
|
|
2,425,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
152 West
57th
Street,
54th
Floor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York, NY 10019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Mark Nordlicht
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Whalehaven Capital Fund Limited
|
|
|
2,670,000 |
(6) |
|
|
6.27 |
|
|
|
2,670,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
3rd
Floor, 14 Par-La-Ville Road
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hamilton, HMO8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bermuda
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Evan Schemenauer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares Beneficially | |
|
|
Shares Beneficially | |
|
|
|
Owned After the | |
|
|
Owned Before Offering | |
|
Shares Offered | |
|
Offering | |
|
|
| |
|
Under | |
|
| |
Selling Shareholder |
|
Number | |
|
% | |
|
this Prospectus | |
|
Number(1) | |
|
% | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
Monarch Capital
|
|
|
1,335,000 |
(7) |
|
|
3.14 |
|
|
|
1,335,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
Harbor House,
2nd
Floor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Road Town, Tortola
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Virgin Islands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Arlene Decastro and Carl
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jacobsohn
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CMS Capital
|
|
|
667,500 |
(8) |
|
|
1.57 |
|
|
|
667,500 |
|
|
|
0 |
|
|
|
0.00 |
|
|
9612 Van Nuys Blvd., #108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Panorama City, CA 91402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: M. Lypokin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elli Schulman
|
|
|
445,000 |
(9) |
|
|
1.05 |
|
|
|
445,000 |
|
|
|
0 |
|
|
|
0.00 |
|
|
1 Harding Court
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passaic, NJ 07055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Next Level Capital, Inc.
|
|
|
951,592 |
(10) |
|
|
2.24 |
|
|
|
885,950 |
|
|
|
65,642 |
|
|
|
0.15 |
|
|
86 Park Ave.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passaic, NJ 07055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attn: Daniel Schneierson
Managing Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
18,729,092 |
|
|
|
|
|
|
|
18,663,450 |
|
|
|
65,642 |
|
|
|
|
|
|
|
(1) |
Assumes each selling shareholder will sell all shares offered by
such selling shareholder under this prospectus. |
|
(2) |
Consists of 2,150,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the private
placement that took place on December 29, 2005 (the
December 2005 Private Placement) and a warrant
issued at the December 2005 Private Placement to purchase
2,300,00 ADSs at an exercise price equal to U.S. $0.37 per
share. Konrad Ackerman and Rainer Posch, the principals of Alpha
Capital ag., have shared voting and investment power over the
shares being offered under this prospectus. |
|
(3) |
Consists of 1,505,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 1,610,000 ADSs at an
exercise price equal to U.S. $0.37 per share. Wilhelm Ungar, the
principal of Ellis International LLC, has voting and investment
power over the shares being offered under this prospectus. |
|
(4) |
Consists of 1,290,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 1,380,000 ADSs at an
exercise price equal to U.S. $0.37 per share. The investment
manager of DKR SoundShore Oasis Holding Fund Ltd. (the
Fund) is DKR Oasis Management Company LP (the
Investment Manager). The Investment Manager has the
authority to do any and all acts on behalf of the Fund,
including voting the shares being offered under this prospectus.
Mr. Seth Fischer is the managing partner of Oasis Management
Holdings LLC, one of the general partners of the Investment
Manager. Mr. Fischer has ultimate responsibility for trading
with respect to the Fund. Mr. Fischer disclaims beneficial
ownership of the shares. |
|
(5) |
Consists of 200,000 ADSs issued in December 2005 in connection
with a bridge loan, 1,075,000 ADSs issuable on exchange of
Series B Preferred Stock of Insignia Solutions Inc. (which
number reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which |
53
|
|
|
time no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 1,150,000 ADSs at an
exercise price equal to U.S. $0.37 per share. Mark Nordlicht,
the principal of Platinum Long Term Growth I, LLC, has sole
voting and investment power over the shares being offered under
this prospectus. |
|
(6) |
Consists of 1,290,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 1,380,000 ADSs at an
exercise price equal to U.S. $0.37 per share. Arthur Jones,
Jennifer Kelly and Derek Wood, the principals of Whalehaven
Capital Fund Limited, have shared voting and investment power
over the shares being offered under this prospectus. |
|
(7) |
Consists of 645,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 690,000 ADSs at an
exercise price equal to U.S. $0.37 per share. Mr. Joseph Franck,
the principal of Monarch Capital Fund Ltd., has voting and
investment power over the shares being offered under this
prospectus. |
|
(8) |
Consists of 322,500 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 345,000 ADSs at an
exercise price equal to U.S. $0.37 per share. Howard Weiss and
Menachem Lipsken, the principals of CMS Capital, have shared
voting and investment power over the shares being offered under
this prospectus. |
|
(9) |
Consists of 215,000 ADSs issuable on exchange of Series B
Preferred Stock of Insignia Solutions Inc. (which number
reflects accruable dividends at a rate of 7.5% per year
compounded annually until December 29, 2006, at which time
no further dividends will accrue) that was issued at the
December 2005 Private Placement and a warrant issued at the
December 2005 Private Placement to purchase 230,000 ADSs at an
exercise price equal to U.S. $0.37 per share. |
|
|
(10) |
Consists of an aggregate of 100,000 ADSs issued and an
additional 150,000 ADSs issuable upon completion of certain
milestones under a consulting agreement between Insignia and
Next Level Capital, Inc. entered into in November 2005, a
warrant issued at the December 2005 Private Placement to
purchase 635,950 ADSs at an exercise price equal to U.S. $0.37
per share, and a warrant issued at the second closing of
Insignias private placement that took place on
July 5, 2005 to purchase 65,642 ADSs at an exercise price
equal to the greater of the U.S. Dollar equivalent of 20.5 U.K.
pence or U.S. $0.50 per share calculated upon exercise of such
warrant. Next Level Capital, Inc. acted as placement agent
in the second closing of the private placement transaction that
took place on July 5, 2005 and in the December 2005 Private
Placement. Daniel Schneierson has sole voting and dispositive
power over the securities held by Next Level Capital, Inc. |
DESCRIPTION OF CAPITAL STOCK
DESCRIPTION OF SHARES
The total number of authorized shares of Insignia is
113,000,000, consisting of 110,000,000 ordinary shares, each of
1 pence nominal value and 3,000,000 preferred shares, each of 20
pence nominal value. At our general meeting of shareholders held
on September 30, 2005, our shareholders approved an
increase of 35,000,000 ordinary shares to our authorized share
capital and a reduction of the nominal value of our ordinary
shares from 20 pence per share to 1 pence per share. The
increase in our authorized share capital was conditioned upon
the reduction of the nominal value of our ordinary shares
becoming effective, which took
54
place on December 21, 2005 when the order of the U.K. High Court
of Justice confirming such reduction was registered with the
U.K. Registrar of Companies.
The Companies Act 1985, as amended (the Companies
Act), confers upon shareholders, to the extent not
disapplied, pre-emptive rights in respect of the allotment of
equity securities that are or are to be paid up wholly or partly
in cash. These provisions may be disapplied by a special
resolution of the shareholders, either generally or
specifically, for a period not exceeding five years. At
Insignias Annual General Meeting in June 2004,
Insignias shareholders disapplied these pre-emptive rights
in respect of approximately 25 million new ordinary shares
which were created at such Annual General Meeting, which shares
may be issued after that date together with approximately 50
million ordinary shares which had previously been authorized for
issuance, for a period ending on June 22, 2009. Insignia
intends to propose the renewal of the disapplication of such
pre-emptive rights at each annual general meeting of
shareholders.
Ordinary Shares
All our outstanding and issued ordinary shares are, and all
ordinary shares to be resold by the selling shareholders under
this prospectus will be, fully paid or credited as fully paid
and not subject to calls for additional payments of any kind.
The ordinary shares are issued in registered form.
In the following description, a shareholder is the
person registered in Insignias register of members as the
holder of the relevant share. The Depositary will be the
shareholder in respect of those ordinary shares represented by
ADSs against which American Depository Receipts
(ADRs) are issued pursuant to the Deposit Agreement.
See Description of American Depository Receipts for
a description of the rights attaching to ADRs.
Holders of ordinary shares are entitled to receive such
dividends as may be declared by Insignia. Dividends may either
be interim dividends, declared by resolution of the Board of
Directors, or final dividends, which are declared by resolution
of the members on the recommendation of the board. To date,
there have been no dividends paid to the holders of ordinary
shares.
Holders of ordinary shares are entitled to participate in any
distribution of assets upon a liquidation, subject to the
satisfaction of creditors claims and the prior
distribution rights of any outstanding preferred shares.
Voting at any general meeting of shareholders is decided by a
poll. The necessary quorum for a shareholder meeting shall be a
minimum of two persons (present in person or by representative
in the case of a corporate member) or by proxy holding not less
than one-third of the ordinary shares outstanding and issued at
the relevant time. For a description of the method by which the
ordinary shares held by the Depositary will be voted, see
Description of American Depository Receipts
Voting of Deposited Securities. Unless otherwise required
by law or our Articles of Association, voting in a general
meeting is by ordinary resolution (e.g., resolutions for
the election of directors, the approval of financial statements,
the declaration of final dividends, the appointment of auditors,
the increase of authorized shares or the grant of authority to
issue shares). An ordinary resolution requires the affirmative
vote of a majority of the votes cast at a meeting at which there
is a quorum. A special resolution (e.g., relating to
certain matters concerning an alteration of Insignias
Memorandum or Articles of Association or a
winding-up of Insignia)
or an extraordinary resolution (e.g., modifying the
rights of any class of shares at a meeting of the holders of
such class) requires the affirmative vote of not less than
three-fourths of the votes cast. Meetings are generally convened
upon advance notice of 21 or 14 days (not including the
days of delivery or receipt of the notice) depending on the
nature of the business to be transacted.
The Companies Act 1985, as amended (the Companies
Act), confers upon shareholders, to the extent not
disapplied, pre-emptive rights in respect of the allotment of
equity securities that are or are to be paid up
55
wholly in cash. These provisions may be disapplied by a special
resolution of the shareholders, either generally or
specifically, for a period not exceeding five years. At
Insignias Annual General Meeting on September 30,
2005, Insignias shareholders authorized Insignias
Board of Directors, conditional upon the reduction in the
nominal value of Insignias ordinary shares becoming
effective (which took place on December 21, 2005), to allot
securities having an aggregate nominal value of up to
£1,110,000, or 51,000,000 ordinary shares of 1 pence
nominal value (including the increase of 35 million
authorized ordinary shares approved by the shareholders at such
meeting) and 3,000,000 preferred shares of 20 pence nominal
value, without first offering the shares to existing
shareholders, for a period ending September 29, 2010.
Insignia intends to propose the renewal of the disapplication of
such pre-emptive rights at each annual general meeting of
shareholders.
If at any time Insignias share capital is divided into
different classes of shares, the rights attached to any class
may be varied or abrogated, subject to the provisions of the
Companies Act 1985, with the written consent of the holders of
three-fourths of the issued shares of the class, or with the
sanction of an extraordinary resolution passed at a separate
meeting of the holders of the shares of that class. At every
such separate meeting the quorum is a minimum of two persons
holding or representing by proxy not less than one-third in
nominal amount of the issued shares of the class, unless all the
shares of any class are registered in the name of a single
shareholder, in which case the quorum is one person, and each
holder of shares of the class will have one vote in respect of
every share of the class held by such person.
The Companies Act 1985 gives Insignia power, by notice in
writing, to require persons whom it knows are, or has reasonable
cause to believe to be, or at any time during the 3 years
immediately preceding the date on which the notice is issued by
Insignia, to have been interested in shares comprised in its
relevant share capital to disclose prescribed particulars of
those interests to Insignia. For this purpose relevant
share capital means Insignias issued share capital
of a class carrying the right to vote in all circumstances at a
general meeting of Insignia. Failure to provide in a timely
manner the information requested may result in the imposition of
sanctions against the holder of the relevant shares as provided
in the Companies Act 1985 and Insignias Articles of
Association. Sanctions currently include the withdrawal of
voting rights of such shares and the imposition of restrictions
on the rights to receive dividends on and to transfer such
shares. In this context, the term interest is
broadly defined and will generally include an interest of any
kind in shares, including the interest of a holder of an ADS. In
addition, under the Companies Act 1985, any person who acquires
(alone or, in certain circumstances, with others) a direct or
indirect interest in Insignias relevant share capital in
excess of the notifiable percentage (currently 3%,
or 10% for certain types of interest) comes under an obligation
to disclose prescribed information to us in respect of those
shares within a period of two days following the date on which
the obligation to notify arises. An obligation of disclosure
also arises where such persons notifiable interest
subsequently falls below the notifiable percentage or where,
above that level, the percentage of Insignias relevant
capital in which such person is interested (rounded down to the
nearest whole number) increases or decreases. See also
Description of American Depository Receipts
Disclosure of Interests.
There are currently no U.K. foreign exchange controls on the
payment of dividends on the ordinary shares or the conduct of
our operations. There are no restrictions under our Memorandum
and Articles of Association or under English law that limit the
right of non-resident or foreign owners to hold or
vote Insignias ordinary shares.
Preferred Shares
As of December 31, 2005, there are authorized but unissued
3,000,000 preferred shares, nominal value of 20 pence per
share. At Insignias Annual General Meeting on
September 30, 2005, Insignias shareholders authorized
Insignias Board of Directors, conditional upon the
reduction in the nominal value of Insignias ordinary
shares becoming effective (which took place on December 21,
2005), to allot the 3,000,000 preferred shares, without first
offering the shares to existing shareholders, for a period
ending September 29, 2010. The
56
preferred shares rank in priority to the ordinary shares as
regards capital and, if the directors so resolve on the first
occasion on which preferred shares are issued, as regards
income. The directors have discretion, on the occasion of the
first issue of preferred shares, to specify the percentage rate
at which dividends will be paid on the capital paid up in
respect of the preferred shares, alternatively, if no such
percentage rate is specified, the preferred shares will rank
equally with the ordinary shares as regards dividends. The
directors also have discretion to specify the number of votes
per share to which a holder of preferred shares will be entitled
on a poll taken at a shareholder meeting. The Board of Directors
may authorize the issue of preferred shares with voting and/or
dividend rights that could adversely affect the rights of the
holders of ordinary shares. The issue of preferred shares may
have the effect of delaying, deferring or preventing a change in
control of Insignia. Insignia has no current plan to issue any
preferred shares.
Registration Rights
Under registration rights agreements between Insignia and the
investors who participated in our private placements, Insignia
is obligated to register for resale all the ADSs and the shares
issuable on exercise of warrants issued to investors in the
private placements under the Securities Act and to use
reasonable best efforts to keep the registration effective for
certain periods of time. All expenses incurred in connection
with such registrations (other than underwriters and
brokers discounts and commissions) will be borne by
Insignia.
Warrants
As of December 31, 2005, there were warrants outstanding to
subscribe for an aggregate of 20,330,786 ordinary shares in ADS
form, which were issued to certain investors by us in private
placement transactions. Some of the holders of these warrants
have rights to be issued additional ADSs by Insignia if the
registration statements covering their shares and the shares
underlying their warrants are not declared effective within
certain deadlines or suspended for more than 60 days in any
12 month period by Insignia.
If we issue additional ADSs or if the adjustment provisions of
these warrants are triggered, the ownership interest of existing
security holders will be diluted.
Transfer Agent and Registrar
The Transfer Agent for the ADSs is The Bank of New York. The
Transfer Agents address and telephone number of its
principal executive office is located at 48 Wall Street, New
York, New York 10286,
(212) 815-4305.
The Registrar is Capita IRG plc. The Registrars address of
its principal executive office is Bourne House, 34 Beckenham
Road, Beckenham, Kent BR 3 4TU, United Kingdom.
DESCRIPTION OF AMERICAN DEPOSITORY RECEIPTS
The following is a summary of certain provisions of the Deposit
Agreement (the Deposit Agreement) between Insignia
and The Bank of New York, as depositary (the
Depositary, such term to include any successor
Depositary), and all owners and beneficial owners from time to
time of ADRs, pursuant to which the ADRs are to be issued. The
Deposit Agreement is governed by the laws of the State of New
York.
This summary does not purport to be complete and is subject to
and qualified in its entirety by reference to the Deposit
Agreement, including the form of ADRs. Copies of the Deposit
Agreement and the Memorandum and Articles of Association of
Insignia are available for inspection at the Corporate
Trust Office of the Depositary, currently located at 101
Barclay Street, New York, New York 10286, and at the London
office of the Depositary (the Custodian), currently
located at 46 Berkeley Street, London W1X 6AA, England. The
Depositarys principal executive office is located at 48
Wall Street, New York, New York 10286.
American Depository Receipts
ADRs evidencing ADSs are issuable by the Depositary pursuant to
the Deposit Agreement. Each ADS will represent one ordinary
share or evidence of the right to receive one ordinary share
(together with any additional ordinary shares at any time
deposited or deemed deposited under the Deposit Agreement and any
57
and all other securities, cash and property received by the
Depositary or the Custodian in respect thereof and at such time
held under the Deposit Agreement). Only persons in whose names
ADRs are registered on the books of the Depositary will be
treated by the Depositary and Insignia as owners.
Deposit, Transfer and Withdrawal
The Depositary has agreed, subject to the terms and conditions
of the Deposit Agreement, that upon delivery to the Custodian of
ordinary shares (or evidence of rights to receive ordinary
shares) and pursuant to appropriate instruments of transfer in a
form satisfactory to the Custodian, the Depositary will, upon
payment of the fees, charges and taxes (including, without
limitation, amounts in respect of any applicable stamp taxes)
provided in the Deposit Agreement, execute and deliver at its
corporate trust office to, or upon the written order of, the
person or persons named in the notice of the Custodian delivered
to the Depositary or requested by the person depositing such
ordinary shares with the Depositary, an ADR or ADRs, registered
in the name or names of such person or persons, and evidencing
any authorized number of ADSs requested by such person or
persons.
The Depositary has no obligation to accept ordinary shares for
deposit from any person or entity identified by Insignia as
holding Restricted Securities (as defined below) except upon
compliance with the provisions of the Deposit Agreement. The
term Restricted Securities means ordinary shares, or
ADRs representing such ordinary shares, which are
restricted securities as such term is defined in
Rule 144(a)(3) of the Securities Act, or which would
require registration under the Securities Act in connection with
the offer and sale thereof in the United States, or which are
subject to other restrictions on sale or deposit under the laws
of the United States or England, or under a shareholder
agreement or Insignias Memorandum or Articles of
Association.
Upon surrender at the corporate trust office of the Depositary
of an ADR for the purpose of withdrawal of the ordinary shares
represented by the ADSs evidenced by such ADR, and upon payment
of the fee of the Depositary for the surrender of ADRs and
payment of all governmental charges and taxes (including,
without limitation, amounts in respect of any applicable stamp
taxes) provided in the Deposit Agreement, and subject to the
terms and conditions of the Deposit Agreement, the owner of such
ADR will be entitled to delivery, to him or upon his order, of
the amount of ordinary shares at the time represented by the ADS
or ADSs evidenced by such ADR. The forwarding of share
certificates, other securities, property, cash and other
documents of title for such delivery will be at the risk and
expense of the owner.
Subject to the terms and conditions of the Deposit Agreement and
any limitations established by the Depositary, the Depositary
may deliver ADRs prior to the receipt of ordinary shares (a
Pre-Release) and deliver ordinary shares upon the
receipt and cancellation of ADRs which have been delivered prior
the receipt of ordinary shares, whether or not such cancellation
is prior to the termination of such Pre-Release or the
Depositary knows that such ADR has been Pre-Released. The
Depositary may receive ADRs in lieu of ordinary shares in
satisfaction of a Pre-Release. Each Pre-Release must be
(i) preceded or accompanied by a written representation
from the person to whom the ADRs or ordinary shares are to be
delivered that such person, or its customer, owns the ordinary
shares or ADRs to be remitted, as the case may be, (ii) at
all times fully collateralized with cash or such other
collateral as the Depositary deems appropriate,
(iii) terminable by the Depositary on not more than five
business days notice and (iv) subject to such further
indemnities and credit regulations as the Depositary deems
appropriate.
Dividends, Other Distributions and Rights
Subject to any restrictions imposed by English law, regulations
or applicable permits, the Depositary is required to convert or
cause to be converted into U.S. dollars, to the extent that
in its judgment it can do so on a reasonable basis and can
transfer the resulting dollars to the United States, all cash
dividends and other cash distributions denominated in a currency
other than dollars, including pounds sterling, that it receives
in respect of the deposited ordinary shares, and to distribute
the resulting dollar amount (net of reasonable and customary
expenses incurred by the Depositary in converting such foreign
currency) to the owners entitled thereto, in proportion to the
number of ADSs representing such deposited securities evidenced
by ADRs held by them, respectively. Such distribution may be
made upon an averaged or other practicable basis without
58
regard to any distinctions among owners on account of exchange
restrictions or the date of delivery of any ADR or ADRs or
otherwise. The amount distributed to the owners of ADRs will be
reduced by any amount on account of taxes to be withheld by
Insignia or the Depositary. See Liability of
Owner for Taxes. If such conversion or distribution can be
effected only with the approval or license of any government or
agency thereof, the Depositary will file such applications for
approval or license, if any, as it deems desirable.
If the Depositary determines that in its judgment any foreign
currency received by the Depositary or the Custodian cannot be
converted an a reasonable basis into dollars transferable to the
United States, any approval or license of any government or
agency thereof that is required for such conversion is denied or
in the opinion of the Depositary is not obtainable or if any
such approval or license is not obtained within a reasonable
period as determined by the Depositary, the Depositary may
distribute the foreign currency received by the Depositary or
the Custodian to, or in its discretion may hold such foreign
currency uninvested and without liability for interest thereon
for the respective accounts of, the owners entitled to receive
the same. If any such conversion of foreign currency, in whole
or in part, cannot be effected for distribution to some of the
owners entitled thereto, the Depositary may in its discretion
make such conversion and distribution in dollars to the extent
permissible to the owners entitled thereto, and may distribute
the balance of the foreign currency received by the Depositary
to, or hold such balance uninvested and without liability for
interest thereon for, the respective accounts of the owners
entitled thereto, and will if Insignia so requests.
If Insignia declares a dividend in, or free distribution of,
ordinary shares, the Depositary may distribute to the owners of
outstanding ADRs entitled thereto, in proportion to the number
of ADSs evidenced by the ADRs held by them, respectively,
additional ADRs evidencing an aggregate number of ADSs that
represents the amount of ordinary shares received as such
dividend or free distribution, subject to the terms and
conditions of the Deposit Agreement with respect to the deposit
of ordinary shares and the issuance of ADSs evidenced by ADRs,
including the withholding of any tax or other governmental
charge and the payment of fees and expenses of the Depositary.
The Depositary may withhold any such distribution of ADRs if it
has not received satisfactory assurances from Insignia that such
distribution does not require registration or is exempt from
registration under the Securities Act. In lieu of delivering
ADRs for fractional ADSs in the event of any such dividend or
free distribution, the Depositary will sell the amount of
ordinary shares represented by the aggregate of such fractions
and distribute the net proceeds in accordance with the Deposit
Agreement. If additional ADRs are not so distributed, each ADS
will thenceforth also represent the additional ordinary shares
distributed upon the deposited securities represented thereby.
If Insignia offers or causes to be offered to the holders of any
deposited securities any rights to subscribe for additional
ordinary shares or any rights of any other nature, the
Depositary will have discretion as to the procedure to be
followed in making such rights available to any owners of ADRs
or in disposing of such rights for the benefit of any owners and
making the net proceeds available to such owners or, if by the
terms of such rights offering or for any other reason, the
Depositary may not either make such rights available to any
owners or dispose of such rights and make the net proceeds
available to such owners, then the Depositary shall allow the
rights to lapse. If at the time of the offering of any rights
the Depositary determines in its discretion that it is lawful
and feasible to make such rights available to all or certain
owners but not to other owners, the Depositary may distribute to
any owner to whom it determines the distribution to be lawful
and feasible, in proportion to the number of ADSs held by such
owner, warrants or other instruments therefor in such form as it
deems appropriate. If the Depositary determines in its
discretion that it is not lawful and feasible to make such
rights available to all or certain owners, it may sell the
rights, warrants or other instruments in proportion to the
number of ADSs held by the owners to whom it has determined it
may not lawfully or feasibly make such rights available, and
allocate the net proceeds of such sales for the account of such
owners otherwise entitled to such rights, warrants or other
instruments, upon an averaged or other practical basis without
regard to any distinctions among such owners because of exchange
restrictions or the date of delivery of any ADR or ADRs, or
otherwise.
In circumstances in which rights would not otherwise be
distributed, if an owner of ADRs requests the distribution of
warrants or other instruments in order to exercise the rights
allocable to the ADSs of such owner, the Depositary will make
such rights available to such owner upon written notice from
Insignia to the Depositary that (i) Insignia has elected in
its sole discretion to permit such rights to be exercised and
59
(ii) such owner has executed such documents as Insignia has
determined in its sole discretion are reasonably required under
applicable law. Upon instruction pursuant to such warrants or
other instruments to the Depositary from such owner to exercise
such rights, upon payment by such owner to the Depositary for
the account of such owner of an amount equal to the purchase
price of the ordinary shares to be received upon exercise of the
rights and upon payment of the fees and expenses of the
Depositary and any other charges as set forth in such warrants
or other instruments, the Depositary will, on behalf of such
owner, exercise the rights and purchase the ordinary shares, and
Insignia shall cause the ordinary shares so purchased to be
delivered to the Depositary on behalf of such owner. As agent
for such owner, the Depositary will cause the ordinary shares so
purchased to be deposited, and will execute and deliver ADRs to
such owner, pursuant to the Deposit Agreement.
The Depositary will not offer rights to owners having an address
in the United States unless both the rights and the securities
to which such rights relate are either exempt from registration
under the Securities Act with respect to a distribution to all
owners or are registered under the provisions of the Securities
Act; provided, that nothing in the Deposit Agreement will
create, or be construed to create, any obligation on the part of
Insignia to file a registration statement with respect to such
rights or underlying securities or to endeavor to have such a
registration statement declared effective. If an owner of ADRs
requests the distribution of warrants or other instruments,
notwithstanding that there has been no such registration under
the Securities Act, the Depositary will not effect such
distribution unless it has received an opinion from recognized
counsel in the United States for Insignia upon which the
Depositary may rely that such distribution to such owner is
exempt from such registration. The Depositary will not be
responsible for any failure to determine that it may be lawful
or feasible to make such rights available to owners in general
or any owner in particular.
Whenever the Depositary receives any distribution other than
cash, ordinary shares or rights in respect of the deposited
securities, the Depositary will cause the securities or property
received by it to be distributed to the owners entitled thereto,
after deduction or upon payment of any fees and expenses of the
Depositary or any taxes or other governmental charges, in
proportion to their holdings, respectively, in any manner that
the Depositary may deem equitable and practicable for
accomplishing such distribution; provided, however, that if in
the opinion of the Depositary such distribution cannot be made
proportionately among the owners entitled thereto, or if for any
other reason (including, but not limited to, any requirement
that Insignia or the Depositary withhold an amount on account of
taxes or other governmental charges or that such securities must
be registered under the Securities Act to be distributed to
owners or beneficial owners) the Depositary deems such
distribution not to be feasible, the Depositary may adopt such
method as it may deem equitable and practicable for the purpose
of effecting such distribution, including, but not limited to,
the public or private sale of the securities or property thus
received, or any part thereof, and the net proceeds of any such
sale (net of the fees and expenses of the Depositary) will be
distributed by the Depositary to the owners entitled thereto as
in the case of a distribution received in cash.
If the Depositary determines that any distribution of property
(including ordinary shares and rights to subscribe therefor) is
subject to any taxes or other governmental charges which the
Depositary is obligated to withhold, the Depositary may, by
public or private sale, dispose of all or a portion of such
property in such amount and in such manner as the Depositary
deems necessary and practicable to pay such taxes or charges and
the Depositary will distribute the net proceeds of any such sale
after deduction of such taxes or charges to the owners entitled
thereto in proportion to the number of ADSs held by them,
respectively.
Upon any change in nominal or par value, split-up, consolidation
or any other reclassification of deposited securities, or upon
any recapitalization, reorganization, merger or consolidation or
sale of assets affecting Insignia or to which it is a party, any
securities which shall be received by the Depositary or
Custodian in exchange for, in conversion of, or in respect of
deposited securities will be treated as new deposited securities
under the Deposit Agreement, and the ADSs will thenceforth
represent, in addition to the existing deposited securities, the
right to receive the new deposited securities so received in
exchange or conversion unless additional ADRs are delivered
pursuant to the following sentence. In any such case, the
Depositary may execute and deliver additional ADRs as in the
case of a dividend in ordinary shares, or call for the surrender
of outstanding ADRs to be exchanged for new ADRs specifically
describing such new deposited securities.
60
Record Dates
Whenever any cash dividend or other cash distribution becomes
payable or any distribution other than cash is made, whenever
rights are be issued with respect to the deposited securities,
whenever for any reason the Depositary causes a change in the
number of ordinary shares that are represented by each ADS,
whenever the Depositary receives notice of any meeting of
holders of ordinary shares or other deposited securities or
whenever the Depositary finds it necessary or convenient, the
Depositary will fix a record date as close as practicable to the
record date fixed by Insignia with respect to the ordinary
shares (i) for the determination of the owners who will be
(a) entitled to receive such dividend, distribution or
rights, or the net proceeds of the sale thereof or
(b) entitled to give instructions for the exercise of
voting rights at any such meeting or (ii) an or after which
each ADS will represent the changed number of ordinary shares,
all subject to the provisions of the Deposit Agreement.
Voting at Deposited Securities
Upon receipt of notice of any meeting or solicitation of
consents or proxies of holders of ordinary shares or other
deposited securities, if requested in writing by Insignia, the
Depositary will, as soon as practicable thereafter, mail to all
owners a notice, the form of which will be in the sole
discretion of the Depositary, containing (i) the
information included in such notice of meeting received by the
Depositary from Insignia, (ii) a statement that the owners
as of the close of business on a specified record date as close
as practicable to the record date fixed by Insignia with respect
to the ordinary shares will be entitled, subject to any
applicable provision of English law and of the Memorandum and
Articles of Association of Insignia, to instruct the Depositary
as to the exercise of the voting rights, if any, pertaining to
the amount of ordinary shares or other deposited securities
represented by their respective ADSs and (iii) a statement
as to the manner in which such instructions may be given. Upon
the written request of an owner on such record date, received on
or before the date established by the Depositary for such
purpose, the Depositary will endeavor, insofar as practicable,
to vote or cause to be voted the amount of ordinary shares or
other deposited securities represented by the ADSs evidenced by
such ADRs in accordance with the instructions act forth in such
request. The Depositary will not vote or attempt to exercise the
right to vote that attaches to the ordinary shares or other
deposited securities, other than in accordance with such
instructions.
There can be no assurance that the owners generally or any owner
in particular will receive such notice sufficiently in advance
of the date established by the Depositary for the receipt of
instructions to ensure that the Depositary will in fact receive
such instructions on or before such date.
Disclosure of Interests
Each owner and beneficial owner of an ADR agrees to provide such
information as Insignia may request in a disclosure notice given
pursuant to the Companies Act and the Memorandum and Articles of
Association of Insignia. Failure of an owner or beneficial owner
to provide in a timely fashion the information requested in any
disclosure notice may result in the imposition of sanctions
against the holder of the ordinary shares represented by ADSs in
inspect of which the non-complying person is or was, or appears
to be or have been, interested as provided in the Companies Act
and the Memorandum and Articles of Association of Insignia,
which currently include, without limitation, the withdrawal of
the voting rights of such ordinary shares and the imposition of
restrictions on the rights to receive dividends on and to
transfer such ordinary shares. In addition, each owner or
beneficial owner of an ADR who is or becomes directly or
indirectly interested (within the meaning of the Companies Act)
in 3% or more of the issued ordinary shares (or 10% or more for
certain types of interest), or is aware that another person for
whom it holds ADRs is so interested, must within two days after
becoming so interested, or so aware, and thereafter in certain
circumstances upon any changes in the percentage interest in the
issued ordinary shares, notify Insignia as required by the
Companies Act.
Reports and Other Communications
The Depositary will make available for inspection by owners at
its Corporate Trust Office any reports and communications,
including any proxy soliciting material, received from Insignia,
which are both (i) received
61
by the Depositary as the holder of the deposited securities and
(ii) made generally available to the holders of such
deposited securities by Insignia. The Depositary will also send
to the owners copies of such reports when furnished by Insignia
pursuant to the Deposit Agreement. All such reports and
communications, including any proxy soliciting material,
furnished to the Depositary by Insignia will be furnished in
English.
Amendment and Termination of the Deposit Agreement
The form of ADRs and any provisions of the Deposit Agreement may
at any time and from time to time be amended by agreement
between Insignia and the Depositary in any respect which they
may deem necessary or desirable without that consent of the
owners and beneficial owners; provided, however, that any
amendment that imposes or increases any fees or charges (other
than taxes and other governmental charges, registration fees,
cable, telex or facsimile transmission costs, delivery costs or
other such expenses), or that otherwise prejudices any
substantial existing right of owners, will not take effect as to
outstanding ADRs until the expiration of 30 days after
notice of any amendment has been given to the owners of
outstanding ADRs. Every owner, at the time any amendment becomes
effective, will be deemed, by continuing to hold such ADR, to
consent and agree to such amendment and to be bound by the
Deposit Agreement as amended thereby. In no event will any
amendment impair the right of the owner to surrender such ADR
and receive therefor the deposited securities represented
thereby, except to comply with mandatory provisions of
applicable law. In the event the Depositary resigns or is
removed and a successor depositary is appointed in accordance
with the provisions of the Deposit Agreement, owners of
outstanding ADRs will be notified of such appointment by the
successor Depositary.
The Depositary will at any time at the direction of Insignia
terminate the Deposit Agreement by mailing notice of such
termination to the owners of the ADRs than outstanding at least
90 days prior to the date fixed in such notice for such
termination. The Depositary may likewise terminate the Deposit
Agreement by mailing notice of such termination to Insignia and
the owners of all ADRs then outstanding if, any time after
90 days have expired after the Depositary has delivered to
Insignia a written notice of its election to resign, a successor
depositary has not been appointed and accepted its appointment
in accordance with the terms of the Deposit Agreement. On and
after the date of termination, the owner of an ADR will, upon
(i) surrender of such ADR at the Corporate
Trust Office, (ii) payment of the fee of the
Depositary for the surrender of ADRs as provided in the Deposit
Agreement and (iii) payment of any applicable taxes or
governmental charges, be entitled to delivery to such owner or
upon such owners order, of the amount of deposited
securities represented by the ADSs evidenced by such ADRs. If
any ADRs remain outstanding after the data of termination of the
Deposit Agreement, the Depositary thereafter will discontinue
the registration of transfers of ADRs, will suspend the
distribution of dividends to the owners thereof and will not
give any further notices or perform any further acts under the
Deposit Agreement, except the collection of dividends and other
distributions pertaining to the deposited securities, the sale
of rights send other property and the delivery of underlying
deposited securities, together with any dividends or other
distributions received with respect thereto and the net proceeds
of the sale of any rights or other property, in exchange for
surrendered ADRs (after deducting, in each case, the fee of the
Depositary for the surrender of ADRs, other expenses set forth
in the Deposit Agreement and any applicable taxes or
governmental charges). At any time after the expiration of one
year from the date of termination, the Depositary may sell the
deposited securities then held under the Deposit Agreement and
hold uninvested the net proceeds of such sale, together with any
other cash, unsegregated and without liability for interest, for
the pro rata benefit of the owners that have not surrendered
their ADRs, such owners thereupon becoming general creditors of
the Depositary with respect to such net proceeds. After making
such sale, the Depositary will be discharged from all
obligations under the Deposit Agreement, except to account for
net proceeds and other cash (after deducting, in each case, the
fee of the Depositary for the surrender of ADRs, other expenses
set forth in the Deposit Agreement and any applicable taxes or
governmental charges).
Charges of Depositary
Insignia will pay the fees, reasonable expenses and
out-of-pocket charges
of the Depositary and those of any registrar, in accordance with
written agreements entered into between the Depositary and
Insignia from time to time. The Depositary will charge any party
depositing or withdrawing ordinary shares or any party
62
surrendering ADRs or to whom ADRs are issued (including, without
limitation, issuance pursuant to a stock dividend or stock split
declared by Insignia or an exchange of stock regarding the ADRs
or deposited securities, or a distribution of ADRs pursuant to
the Deposit Agreement) where applicable: (i) taxes
(including, without limitation, amounts in respect of any
applicable stamp taxes) and other governmental charges;
(ii) such registration fees as may from time to time be in
effect for the registration of transfers of ordinary shares
generally on the share register of Insignia or the appointed
agent of Insignia for transfer and registration of ordinary
shares and applicable to transfers of ordinary shares to the
name of the Depositary or its nominee or the Custodian or its
nominee on the making of deposits or withdrawals;
(iii) such cable, telex and facsimile transmission expenses
as are expressly provided in the Deposit Agreement to be at the
expense of persons depositing ordinary shares or owners;
(iv) such expenses as are incurred by the Depositary in the
conversion of foreign currency pursuant to the Deposit
Agreement; (v) a fee not in excess of $5.00 per
100 ADSs (or portion thereof) for the issuance and
surrender, respectively, of ADRs pursuant to the Deposit
Agreement; (vi) a fee not in excess of $0.02 per ADS
(or portion thereof) for any cash distribution made pursuant to
the Deposit Agreement; (vii) a fee for the distribution of
securities pursuant to the Deposit Agreement, such fee being in
an amount equal to the fee for the execution and delivery of
ADSs referred to above that would have been charged as a result
of the deposit of such securities (for purposes of this
clause (vii) treating all such securities as if they were
ordinary shares), but which securities are instead distributed
by the Depositary to owners; and (viii) a fee not in excess
of $1.50 per certificate for an ADR at ADRs for transfers
made pursuant to the Deposit Agreement.
The Depositary may own and deal in any class of securities of
Insignia and its affiliates and in ADRs.
Liability of Owner for Taxes
If any tax, duty or other governmental charge (including,
without limitation, any stamp tax) becomes payable by the
Custodian, the Depositary or any nominee of either as registered
holder of any deposited securities underlying any ADR with
respect to any ADR or any deposited securities represented by
the ADSs evidenced by such ADR, such tax or other governmental
charge will be payable by the owner or beneficial owner of such
ADR to the Depositary. The Depositary may refuse to effect any
transfer of such ADR or any withdrawal of deposited securities
underlying such ADR until such payment is made, and may withhold
any dividends or other distributions, or may sell for the
account of the owner or beneficial owner thereof any part or all
of the deposited securities underlying such ADR and may apply
such dividends, other distributions or the proceeds of any such
sale to pay any such tax or other governmental charge and the
owner or beneficial owner of such ADR will remain liable for any
deficiency.
General
Neither the Depositary nor Insignia nor any of their respective
directors, employees, agents or affiliates will be liable to any
owner or beneficial owner of ADRs, if by reason of any provision
of any present or future law or regulation of the United States,
England or any other country, or of any other governmental or
regulatory authority, stock exchange or automated quotation
system, or by reason of any provision, present or future, of the
Memorandum or Articles of Association of Insignia, or by reason
of any provision of any securities issued or distributed by
Insignia, or any offering or distribution thereof, or by reason
of any act of God or war or other circumstances beyond its
control, the Depositary or Insignia shall be prevented, delayed
or forbidden from, or be subject to any civil or criminal
penalty on account of, doing or performing any act or thing
which by the terms of the Deposit Agreement or the deposited
securities is provided will be done or performed; nor will the
Depositary or Insignia or any of their respective directors,
employees, agents or affiliates incur any liability to any owner
or beneficial owner of any ADR by reason of any nonperformance
or delay, caused as aforesaid, in the performance of any act or
thing which by the terms of the Deposit Agreement is provided
will or may be done or performed, or by reason of any exercise
of, or failure to exercise, any discretion provided for under
the Deposit Agreement. Where, by the terms of a distribution
pursuant to the Deposit Agreement, or an offering or
distribution pursuant to the Deposit Agreement, or for any other
reason, such distribution or offering may not be made available
to owners, and the Depositary may not dispose
63
of such distribution or offering on behalf of such owners and
make the net proceeds available to such owners, then the
Depositary will not make such distribution or offering, and will
allow the rights, if applicable, to lapse.
Insignia and the Depositary assume no obligation nor will they
be subject to any liability under the Deposit Agreement to
owners or beneficial owners of ADRs, except that they agree to
perform their respective obligations specifically set forth
under the Deposit Agreement without negligence or bad faith.
The ADRs are transferable on the books of the Depositary,
provided that the Depositary may close the transfer books at any
time or from time to time when deemed expedient by it in
connection with the performance of its duties or at the written
request of Insignia. As a condition precedent to the execution
and delivery, registration of transfer, split-up, combination or
surrender of any ADR or withdrawal of any deposited securities,
the Depositary, the Custodian or the registrar may require
payment from the person presenting the ADR or the depositor of
the ordinary shares of a sum sufficient to reimburse is for any
tax (including, without limitation, amounts in respect of any
applicable stamp tax) at other governmental charge and any stock
transfer or registration fee with respect thereto (including any
such tax or charge and fee with respect to ordinary shares being
deposited or withdrawn) and payment of any applicable fees as
provided in the Deposit Agreement. The Depositary may refuse to
deliver ADRs, to register the transfer of any ADR or to make any
distribution on, or related to, ordinary shares until it has
received such proof of citizenship or residence, exchange
control approval or other information as it may deem necessary
or proper. The delivery, transfer, registration of transfer of
outstanding ADRs and surrender of ADRs generally may be
suspended or refused during any period when the transfer books
of the Depositary are closed or if any such action is deemed
necessary or advisable by the Depositary or Insignia, at any
time or from time to time. Notwithstanding anything to the
contrary in the Deposit Agreement, the surrender of outstanding
ADRs and the withdrawal of deposited securities may not be
suspended, subject only to (i) temporary delays caused by
closing the transfer books of the Depositary or Insignia or the
deposit of ordinary shares in connection with voting at a
shareholders meeting or the payment of dividends,
(ii) the payment of fees, taxes and similar charges and
(iii) compliance with any U.S. or other laws or
governmental regulations relating to the ADRs or to the
withdrawal of the deposited securities.
The Depositary will keep books, at its Corporate
Trust Office, for the registration and transfer of ADRs,
which at all reasonable times will be open for inspection by the
owners, provided that such inspection will not be for the
purpose of communicating with owners in the interest of a
business or object other than the business of Insignia or a
matter related to the Deposit Agreement or the ADRs.
The Depositary may appoint one or more co-transfer agents for
the purpose of effecting transfers, combinations and split-ups
of ADRs at designated transfer offices on behalf of the
Depositary. In carrying out its functions, a co-transfer agent
may require evidence of authority and compliance with applicable
laws and other requirements by owners or persons entitled to
ADRs and will be entitled to protection and indemnity to the
same extent as the Depositary.
Listing
The ADSs have been approved for listing on the Nasdaq SmallCap
Market under the trading symbol INSG.
PLAN OF DISTRIBUTION
The shares offered by this prospectus are being offered by the
selling shareholders. The shares may be sold or distributed from
time to time by the selling shareholders directly to one or more
purchasers or through brokers, dealers, or underwriters who may
act solely as agents at market prices prevailing at the time of
sale, at prices related to the prevailing market prices, at
negotiated prices, or at fixed prices, which may be changed. The
sale of the shares offered by this prospectus may be effected in
one or more of the following methods:
|
|
|
|
|
ordinary brokers transactions; |
|
|
|
transactions involving cross or block trades; |
64
|
|
|
|
|
through brokers, dealers, or underwriters who may act solely as
agents; |
|
|
|
at the market into an existing market for the shares; |
|
|
|
in other ways not involving market makers or established trading
markets, including direct sales to purchasers or sales effected
through agents; |
|
|
|
in privately negotiated transactions; |
|
|
|
through put or call options transactions relating to the shares,
or through short sales of shares; or |
|
|
|
any combination of the foregoing. |
In order to comply with the securities laws of certain states,
if applicable, the shares may be sold only through registered or
licensed brokers or dealers. In addition, in certain states, the
shares may not be sold unless they have been registered or
qualified for sale in the state or an exemption from the
registration or qualification requirement is available and
complied with.
Brokers, dealers, underwriters, or agents participating in the
distribution of the shares as agents may receive compensation in
the form of commissions, discounts, or concessions from the
selling shareholder and/or purchasers of the shares for whom the
broker-dealers may act as agent. The compensation paid to a
particular broker-dealer may be less than or in excess of
customary commissions.
Selling shareholders may be deemed to be
underwriters within the meaning of the Securities
Act of 1933, as amended with respect to the shares included in
this prospectus. Accordingly, any commission received by them
and any profit on the resale of the shares of ADSs as principal
might be deemed to be underwriting discounts and commissions
under the Securities Act.
None of the selling shareholders nor we can presently estimate
the amount of compensation that any agent will receive. We know
of no existing arrangements between any selling shareholder, any
other shareholder, broker, dealer, underwriter, or agent
relating to the sale or distribution of the shares offered by
this prospectus. At the time a particular offer of shares is
made, a prospectus supplement, if required, will be distributed
that will set forth the names of any agents, underwriters, or
dealers and any compensation from the selling shareholder and
any other required information.
We will pay all of the expenses incident to the registration,
offering, and sale of the shares to the public other than
commissions or discounts of underwriters, broker-dealers, or
agents. We have also agreed to indemnify the selling
shareholders and related persons against specified liabilities,
including liabilities under the Securities Act.
Insofar as indemnification for liabilities arising under the
Securities Act may be permitted to our directors, officers, and
controlling persons, we have been advised that in the opinion of
the SEC this indemnification is against public policy as
expressed in the Securities Act and is therefore, unenforceable.
The selling shareholders will act independently of us in making
decisions with respect to the timing, manner and size of each
sale.
In connection with distributions of the shares or otherwise, the
selling shareholders may enter into hedging transactions with
broker-dealers or other financial institutions. In connection
with those transactions, broker-dealers or other financial
institutions may engage in short sales of the ADSs in the course
of hedging the positions they assume with the selling
shareholders. After the date of this prospectus, the selling
shareholders also may sell the ADSs short and redeliver the
shares to close out those short positions. The selling
shareholders also may enter into option or other transactions or
the creation of one or more derivative securities with
broker-dealers or other financial institutions that require the
delivery to the broker-dealer or other financial institution of
shares offered by this prospectus, which shares the
broker-dealer or other financial institution may resell pursuant
to this prospectus (as supplemented or amended to reflect those
transactions). The selling shareholders also may pledge or
hypothecate shares to a broker-dealer or other financial
institution, and, upon a default, that broker-dealer or other
financial institution may effect sales of the pledged shares
pursuant to this prospectus (as supplemented or amended to
reflect that transaction). In
65
effecting sales, broker-dealers or agents engaged by the selling
shareholders may arrange for other broker-dealers to participate.
We have advised the selling shareholders that the
anti-manipulation rules under the Securities Exchange Act of
1934 (the Exchange Act) may apply to
sales of the shares offered under this prospectus in the market,
and to their own activities and those of their affiliates. With
respect to the shares issued in connection with the October 2004
private placement, the selling shareholders have advised us that
during the time they are engaged in attempting to sell the
shares offered under this prospectus, they will:
|
|
|
|
|
not engage in any stabilization activity in connection with any
of our securities; |
|
|
|
provide a copy of the final prospectus to each person to whom
shares may be offered, and to each broker-dealer, if any,
through which any shares may be offered; |
|
|
|
not bid for or purchase any of our securities or any rights to
acquire our securities, or attempt to induce any person to
purchase any of our securities or any rights to acquire our
securities other than as permitted under the Exchange Act; and |
|
|
|
not effect any sale or distribution of the shares until after
the prospectus has been appropriately amended or supplemented,
if required. |
LEGAL MATTERS
The validity, under English law, of the shares offered under
this prospectus will be opined upon for Insignia by Macfarlanes,
London.
EXPERTS
The consolidated financial statements as of June 30, 2005
and December 31, 2004 and 2003 and for the six months ended
June 30, 2005 and for each of the two years in the period
ended December 31, 2004 included in this Prospectus have
been so included in reliance on the report (which contains an
explanatory paragraph relating to the Companys ability to
continue as a going concern as described in Note 1 to the
consolidated financial statements) of Burr, Pilger &
Mayer LLP, an independent registered public accounting firm,
given on the authority of said firm as experts in auditing and
accounting.
The consolidated financial statements for the year ended
December 31, 2002 included in this prospectus have been so
included in reliance on the report of PricewaterhouseCoopers
LLP, an independent registered public accounting firm, given on
the authority of said firm as experts in auditing and accounting.
The financial statements of Mi4e Device Management AB as of
March 16, 2005 and June 30, 2004 and for the
8.5 months ended March 16, 2005 and the year ended
June 30, 2004 included in this Prospectus have been
included in reliance on the report of Öhrlings
PricewaterhouseCoopers, independent accountants, given on the
authority of said firm as experts in auditing and accounting.
66
ADDITIONAL INFORMATION AVAILABLE TO YOU
We file reports, proxy statements and other information with the
Securities and Exchange Commission. Copies of our reports, proxy
statements and other information may be inspected and copied at
the public reference facilities maintained by the SEC:
|
|
|
|
|
Judiciary Plaza
|
|
Citicorp Center |
|
|
Room 1024 |
|
5000 West Madison Street |
|
233 Broadway |
450 Fifth Street, N.W |
|
Suite 1400 |
|
Suite 1300 |
Washington, D.C. 20549 |
|
Chicago, Illinois 60661 |
|
New York, New York 10279 |
Copies of these materials can also be obtained by mail for a fee
from the public reference section of the SEC, 450 Fifth
Street, N.W., Washington, D.C. 20549 or by calling the SEC
at 1-800-SEC-0330. The
SEC maintains a website that contains reports, proxy statements
and other information about us. The address of the SEC website
is http://www.sec.gov.
Insignia has filed a registration statement under the Securities
Act with the Securities and Exchange Commission for the shares
to be sold by the selling security holders. This prospectus has
been filed as part of the registration statement. This
prospectus does not contain all of the information in the
registration statement because some parts of the registration
statement are omitted according to the rules and regulations of
the SEC. The registration statement is available for inspection
and copying as described above.
67
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
Page | |
|
|
| |
Insignia Solutions Plc and Subsidiaries
|
|
|
|
|
|
|
|
F-2 |
|
|
|
|
F-3 |
|
|
|
|
F-4 |
|
|
|
|
F-5 |
|
|
|
|
F-6 |
|
|
|
|
F-30 |
|
|
|
|
F-31 |
|
|
|
|
F-32 |
|
|
|
|
F-33 |
|
|
|
|
F-34 |
|
|
|
|
F-35 |
|
|
|
|
F-46 |
|
|
Mi4e Device Management AB
|
|
|
|
|
|
|
|
F-47 |
|
|
|
|
F-48 |
|
|
|
|
F-49 |
|
|
|
|
F-50 |
|
|
|
|
F-55 |
|
|
Unaudited Pro Forma Combined Condensed Consolidated Financial
Statements
|
|
|
|
|
|
|
|
P-1 |
|
|
|
|
P-2 |
|
|
|
|
P-4 |
|
F-1
INSIGNIA SOLUTIONS PLC
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
June 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
|
|
(Amounts in thousands, | |
|
|
except share and per share data) | |
ASSETS |
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
842 |
|
|
$ |
902 |
|
|
$ |
2,212 |
|
|
Restricted cash
|
|
|
50 |
|
|
|
50 |
|
|
|
20 |
|
|
Accounts receivable, net of allowances of $195, $0, and $0
respectively
|
|
|
617 |
|
|
|
175 |
|
|
|
50 |
|
|
Other receivables
|
|
|
66 |
|
|
|
241 |
|
|
|
1,153 |
|
|
Tax receivable
|
|
|
137 |
|
|
|
322 |
|
|
|
391 |
|
|
Prepaid royalties
|
|
|
|
|
|
|
|
|
|
|
2,185 |
|
|
Prepaid expenses
|
|
|
261 |
|
|
|
456 |
|
|
|
410 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,973 |
|
|
|
2,146 |
|
|
|
6,421 |
|
Property and equipment, net
|
|
|
123 |
|
|
|
140 |
|
|
|
154 |
|
Intangible assets, net
|
|
|
2,290 |
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
416 |
|
|
|
|
|
|
|
|
|
Investment in affiliate
|
|
|
|
|
|
|
68 |
|
|
|
|
|
Other noncurrent assets
|
|
|
228 |
|
|
|
233 |
|
|
|
219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,030 |
|
|
$ |
2,587 |
|
|
$ |
6,794 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, MANDATORILY REDEEMABLE WARRANTS AND
SHAREHOLDERS EQUITY |
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
779 |
|
|
$ |
241 |
|
|
$ |
428 |
|
|
Accrued liabilities
|
|
|
1,234 |
|
|
|
995 |
|
|
|
1,279 |
|
|
Notes payable - current portion
|
|
|
40 |
|
|
|
|
|
|
|
1,000 |
|
|
Deferred revenue
|
|
|
118 |
|
|
|
10 |
|
|
|
1,460 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
2,171 |
|
|
|
1,246 |
|
|
|
4,167 |
|
Notes payable, net of current portion
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
2,195 |
|
|
|
1,246 |
|
|
|
4,167 |
|
|
|
|
|
|
|
|
|
|
|
Mandatorily redeemable warrants
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 7)
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares, £0.20 par value:
3,000,000 shares authorized; no shares issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares, £0.20 par value:
75,000,000 shares authorized; 42,433,025, 35,722,205 and
25,169,494 shares issued and outstanding in 2005, 2004 and
2003, respectively
|
|
|
14,470 |
|
|
|
11,939 |
|
|
|
8,111 |
|
|
Additional paid-in capital
|
|
|
66,199 |
|
|
|
64,459 |
|
|
|
61,898 |
|
|
Ordinary share subscription
|
|
|
712 |
|
|
|
|
|
|
|
575 |
|
|
Accumulated deficit
|
|
|
(78,085 |
) |
|
|
(74,596 |
) |
|
|
(67,534 |
) |
|
Other accumulated comprehensive loss
|
|
|
(461 |
) |
|
|
(461 |
) |
|
|
(461 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
2,835 |
|
|
|
1,341 |
|
|
|
2,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
5,030 |
|
|
$ |
2,587 |
|
|
$ |
6,794 |
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-2
INSIGNIA SOLUTIONS PLC
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
|
|
|
June 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
Unaudited | |
|
|
|
|
|
|
|
|
(Amounts in thousands, except per share data) | |
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
$ |
917 |
|
|
$ |
421 |
|
|
$ |
521 |
|
|
$ |
522 |
|
|
$ |
5,714 |
|
|
Service
|
|
|
279 |
|
|
|
5 |
|
|
|
20 |
|
|
|
188 |
|
|
|
1,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
|
1,196 |
|
|
|
426 |
|
|
|
541 |
|
|
|
710 |
|
|
|
7,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
83 |
|
|
|
28 |
|
|
|
28 |
|
|
|
288 |
|
|
|
1,943 |
|
|
Service
|
|
|
16 |
|
|
|
|
|
|
|
14 |
|
|
|
52 |
|
|
|
641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs of net revenues
|
|
|
99 |
|
|
|
28 |
|
|
|
42 |
|
|
|
340 |
|
|
|
2,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
1,097 |
|
|
|
398 |
|
|
|
499 |
|
|
|
370 |
|
|
|
4,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
1,329 |
|
|
|
1,345 |
|
|
|
2,511 |
|
|
|
1,757 |
|
|
|
5,558 |
|
|
Research and development
|
|
|
1,591 |
|
|
|
1,472 |
|
|
|
2,807 |
|
|
|
3,373 |
|
|
|
5,640 |
|
|
General and administrative
|
|
|
1,484 |
|
|
|
1,261 |
|
|
|
2,579 |
|
|
|
2,676 |
|
|
|
3,356 |
|
|
Amortization of intangible assets
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
498 |
|
|
|
296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
4,514 |
|
|
|
4,078 |
|
|
|
7,897 |
|
|
|
8,304 |
|
|
|
14,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(3,417 |
) |
|
|
(3,680 |
) |
|
|
(7,398 |
) |
|
|
(7,934 |
) |
|
|
(10,178 |
) |
Interest income (expense), net
|
|
|
(42 |
) |
|
|
2 |
|
|
|
6 |
|
|
|
(40 |
) |
|
|
75 |
|
Other income (expense), net
|
|
|
6 |
|
|
|
251 |
|
|
|
249 |
|
|
|
3,141 |
|
|
|
(431 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(3,453 |
) |
|
|
(3,427 |
) |
|
|
(7,143 |
) |
|
|
(4,833 |
) |
|
|
(10,534 |
) |
Provision for (benefit from) income taxes
|
|
|
36 |
|
|
|
(213 |
) |
|
|
(81 |
) |
|
|
(510 |
) |
|
|
(2,114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(3,489 |
) |
|
|
(3,214 |
) |
|
|
(7,062 |
) |
|
|
(4,323 |
) |
|
|
(8,420 |
) |
Deemed dividend related to beneficial conversion feature of
preferred stock
|
|
|
(415 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
(3,904 |
) |
|
$ |
(3,214 |
) |
|
$ |
(7,062 |
) |
|
$ |
(4,323 |
) |
|
$ |
(8,420 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.10 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.42 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and ordinary share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
40,956 |
|
|
|
28,928 |
|
|
|
30,191 |
|
|
|
21,231 |
|
|
|
19,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-3
INSIGNIA SOLUTIONS PLC
CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated | |
|
|
|
|
Ordinary Shares | |
|
Additional | |
|
Ordinary | |
|
|
|
Other | |
|
Total | |
|
|
| |
|
Paid-In | |
|
Share | |
|
Accumulated | |
|
Comprehensive | |
|
Shareholders | |
|
|
Shares | |
|
Amount | |
|
Capital | |
|
Subscription | |
|
Deficit | |
|
Loss | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Amounts in thousands, except share data) | |
Balances, December 31, 2001
|
|
|
19,500,313 |
|
|
$ |
6,278 |
|
|
$ |
58,869 |
|
|
|
|
|
|
$ |
(54,791 |
) |
|
$ |
(461 |
) |
|
$ |
9,895 |
|
|
Shares issued under employee stock plans
|
|
|
183,226 |
|
|
|
53 |
|
|
|
122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
175 |
|
|
Shares issued upon exercise of warrants
|
|
|
400,000 |
|
|
|
113 |
|
|
|
367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
480 |
|
|
Warrant issue costs per Black-Scholes model
|
|
|
|
|
|
|
|
|
|
|
544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
544 |
|
|
Shares issued under private placement, net of issuance costs
|
|
|
60 |
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,420 |
) |
|
|
|
|
|
|
(8,420 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2002
|
|
|
20,083,599 |
|
|
|
6,444 |
|
|
|
59,901 |
|
|
|
|
|
|
|
(63,211 |
) |
|
|
(461 |
) |
|
|
2,673 |
|
|
Shares issued under employee stock plans
|
|
|
25,673 |
|
|
|
8 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
|
|
Shares issued upon exercise of warrants
|
|
|
2,446,677 |
|
|
|
796 |
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
841 |
|
|
Warrant issue costs per Black-Scholes model
|
|
|
|
|
|
|
|
|
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
121 |
|
|
Reclassification of mandatorily redeemable warrants
|
|
|
|
|
|
|
|
|
|
|
1,407 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,407 |
|
|
Shares issued under private placement, net of issuance costs
|
|
|
2,613,545 |
|
|
|
863 |
|
|
|
423 |
|
|
|
575 |
|
|
|
|
|
|
|
|
|
|
|
1,861 |
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,323 |
) |
|
|
|
|
|
|
(4,323 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2003
|
|
|
25,169,494 |
|
|
|
8,111 |
|
|
|
61,898 |
|
|
|
575 |
|
|
|
(67,534 |
) |
|
|
(461 |
) |
|
|
2,589 |
|
|
Shares issued under employee stock plans
|
|
|
142,079 |
|
|
|
52 |
|
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76 |
|
|
Shares issued upon exercise of warrants
|
|
|
470,000 |
|
|
|
172 |
|
|
|
218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
390 |
|
|
Warrant issue costs per Black-Scholes model
|
|
|
|
|
|
|
|
|
|
|
353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
353 |
|
|
Shares issued upon the exercise of employee stock options
|
|
|
602,906 |
|
|
|
220 |
|
|
|
314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
534 |
|
|
Shares issued under private placement, net of issuance costs
|
|
|
9,337,726 |
|
|
|
3,384 |
|
|
|
1,614 |
|
|
|
(575 |
) |
|
|
|
|
|
|
|
|
|
|
4,423 |
|
|
Reclassification of expired mandatorily redeemable warrants
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38 |
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,062 |
) |
|
|
|
|
|
|
(7,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, December 31, 2004
|
|
|
35,722,205 |
|
|
|
11,939 |
|
|
|
64,459 |
|
|
|
|
|
|
|
(74,596 |
) |
|
|
(461 |
) |
|
|
1,341 |
|
|
Shares issued under employee stock plans
|
|
|
45,369 |
|
|
|
17 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
|
Shares issued for acquired business net of issuance costs
|
|
|
2,969,692 |
|
|
|
1,117 |
|
|
|
892 |
|
|
|
687 |
|
|
|
|
|
|
|
|
|
|
|
2,696 |
|
|
Shares issuable in connection with convertible notes payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
25 |
|
|
Warrant issue costs per Black-Scholes model
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
Shares issued upon the exercise of employee stock options
|
|
|
175,951 |
|
|
|
67 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69 |
|
|
Options issued to consultants
|
|
|
|
|
|
|
|
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
|
|
Shares issued under private placements and converted debt, net
of issuance costs
|
|
|
3,519,808 |
|
|
|
1,330 |
|
|
|
803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,133 |
|
|
Beneficial conversion feature related to issuance of preferred
stock
|
|
|
|
|
|
|
|
|
|
|
415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
415 |
|
|
Deemed dividend related to issuance of preferred stock
|
|
|
|
|
|
|
|
|
|
|
(415 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(415 |
) |
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,489 |
) |
|
|
|
|
|
|
(3,489 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, June 30, 2005
|
|
|
42,433,025 |
|
|
$ |
14,470 |
|
|
$ |
66,199 |
|
|
$ |
712 |
|
|
$ |
(78,085 |
) |
|
$ |
(461 |
) |
|
$ |
2,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-4
INSIGNIA SOLUTIONS PLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
|
|
|
June 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
|
|
|
|
|
|
(Amounts in thousands) | |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(3,489 |
) |
|
$ |
(3,214 |
) |
|
$ |
(7,062 |
) |
|
$ |
(4,323 |
) |
|
$ |
(8,420 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
53 |
|
|
|
53 |
|
|
|
104 |
|
|
|
143 |
|
|
|
242 |
|
|
Amortization of intangible assets
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
|
195 |
|
|
|
|
|
|
|
|
|
|
|
(50 |
) |
|
|
(438 |
) |
|
Gain on sale of product line
|
|
|
|
|
|
|
(298 |
) |
|
|
(302 |
) |
|
|
(3,056 |
) |
|
|
|
|
|
Non-cash charge for warrants, shares and stock options
|
|
|
64 |
|
|
|
353 |
|
|
|
353 |
|
|
|
126 |
|
|
|
544 |
|
|
Gain on sale of property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
Equity in net loss of affiliate
|
|
|
68 |
|
|
|
40 |
|
|
|
82 |
|
|
|
|
|
|
|
|
|
Net changes in assets and liabilities, net of acquired assets
and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(496 |
) |
|
|
(195 |
) |
|
|
(125 |
) |
|
|
931 |
|
|
|
5,522 |
|
|
Other receivables
|
|
|
187 |
|
|
|
(428 |
) |
|
|
(40 |
) |
|
|
(53 |
) |
|
|
|
|
|
Tax receivable
|
|
|
190 |
|
|
|
(45 |
) |
|
|
69 |
|
|
|
311 |
|
|
|
(702 |
) |
|
Prepaid royalties
|
|
|
|
|
|
|
2,185 |
|
|
|
|
|
|
|
196 |
|
|
|
(1,242 |
) |
|
Prepaid expenses
|
|
|
206 |
|
|
|
61 |
|
|
|
(46 |
) |
|
|
163 |
|
|
|
156 |
|
|
Other current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20 |
) |
|
Other noncurrent assets
|
|
|
5 |
|
|
|
(7 |
) |
|
|
(14 |
) |
|
|
319 |
|
|
|
|
|
|
Accounts payable
|
|
|
457 |
|
|
|
(251 |
) |
|
|
(155 |
) |
|
|
(187 |
) |
|
|
(346 |
) |
|
Accrued liabilities
|
|
|
187 |
|
|
|
(106 |
) |
|
|
(392 |
) |
|
|
160 |
|
|
|
(229 |
) |
|
Deferred revenue
|
|
|
(113 |
) |
|
|
(821 |
) |
|
|
(55 |
) |
|
|
1,085 |
|
|
|
(3,520 |
) |
|
Income taxes payable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(2,376 |
) |
|
|
(2,673 |
) |
|
|
(7,583 |
) |
|
|
(4,235 |
) |
|
|
(8,446 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from the sale of property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
Investment in affiliate
|
|
|
|
|
|
|
(75 |
) |
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
Acquisition of business, net of cash acquired
|
|
|
149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in restricted cash
|
|
|
|
|
|
|
(30 |
) |
|
|
(30 |
) |
|
|
230 |
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(12 |
) |
|
|
(58 |
) |
|
|
(90 |
) |
|
|
(89 |
) |
|
|
(127 |
) |
|
Proceeds from sale of product line, net
|
|
|
|
|
|
|
|
|
|
|
1,268 |
|
|
|
1,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
137 |
|
|
|
(163 |
) |
|
|
998 |
|
|
|
2,010 |
|
|
|
(125 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from notes payable
|
|
|
275 |
|
|
|
|
|
|
|
|
|
|
|
1,000 |
|
|
|
|
|
|
Repayment of notes payable
|
|
|
(44 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of shares, net of issuance costs
|
|
|
1,858 |
|
|
|
1,604 |
|
|
|
4,275 |
|
|
|
1,861 |
|
|
|
(1 |
) |
|
Proceeds from exercise of warrants, net of issuance costs
|
|
|
|
|
|
|
389 |
|
|
|
390 |
|
|
|
841 |
|
|
|
480 |
|
|
Proceeds from exercise of stock options and employee stock
purchase plan, net
|
|
|
90 |
|
|
|
581 |
|
|
|
610 |
|
|
|
9 |
|
|
|
175 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
2,179 |
|
|
|
2,574 |
|
|
|
5,275 |
|
|
|
3,711 |
|
|
|
654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(60 |
) |
|
|
(262 |
) |
|
|
(1,310 |
) |
|
|
1,486 |
|
|
|
(7,917 |
) |
|
Cash and cash equivalents at beginning of the period
|
|
|
902 |
|
|
|
2,212 |
|
|
|
2,212 |
|
|
|
726 |
|
|
|
8,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period
|
|
$ |
842 |
|
|
$ |
1,950 |
|
|
$ |
902 |
|
|
$ |
2,212 |
|
|
$ |
726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of mandatorily redeemable warrants to
additional paid-in capital
|
|
$ |
|
|
|
$ |
|
|
|
$ |
38 |
|
|
$ |
1,407 |
|
|
$ |
|
|
|
Non-cash issuance of shares for acquired business
|
|
|
2,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash issuance of shares upon conversion of notes payable
|
|
|
275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash settlement of assets and liabilities related to sale of
product line:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in assets
|
|
|
|
|
|
|
|
|
|
|
2,400 |
|
|
|
|
|
|
|
|
|
|
Change in liabilities
|
|
|
|
|
|
|
|
|
|
|
(2,904 |
) |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
F-5
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
Note 1 |
Summary of Significant Accounting Policies: |
|
|
|
Organization and business |
Insignia Solutions plc (Insignia, we,
us, and our refer to Insignia Solutions
plc and its subsidiaries) commenced operations in 1986, and
currently develops, markets and supports software technologies
that enable mobile operators and phone manufacturers to update
the firmware of mobile devices using standard
over-the-air data
networks. Before 2003, our principal product line was the
Jeodetm
platform, based on our Embedded Virtual Machine
(EVMtm)
technology. The Jeode platform was our implementation of Sun
Microsystems, Inc.s (Sun)
Java®
technology tailored for smart devices. The product became
available for sale in March 1999 and had been our principal
product line since the third quarter of 1999. The Jeode product
line was sold in April 2003.
During 2001, we began development of a range of products
(Secure System Provisioning or SSP
products) for the mobile phone and wireless operator industry.
These SSP products build on our position as a Virtual Machine
(VM) supplier for manufacturers of mobile devices
and allow wireless operators and phone manufacturers to reduce
customer care and software recall costs as well as increase
subscriber revenue by deploying new mobile services based on
dynamically provisional capabilities. With the sale of our Jeode
product line in April 2003, our sole product line consisted of
our SSP product. We shipped our first SSP product in December
2003. In October 2004, we launched our Open Management Client
(OMC) product. In March 2005, we acquired Mi4e
Device Management AB (Mi4e), a private company
headquartered in Stockholm, Sweden. Mi4e was founded in 2003 and
had $646,000 of sales in 2004. Mi4es main product, a
Device Management Server (DMS), is a mobile device
management infrastructure solution for mobile operators that
support the Open Mobile Alliance (OMA) client
provisioning specification.
|
|
|
Liquidity going concern |
The consolidated financial statements contemplate the
realization of assets and satisfaction of liabilities in the
normal course of business. We have had recurring net losses of
$3.5 million for the six months ended June 30, 2005
and $7.1 million, $4.3 million, and $8.4 million
for the years ended December 31, 2004, 2003, and 2002,
respectively, and net cash used in operations of
$2.4 million for the six months ended June 30, 2005
and $7.6 million, $4.2 million, and $8.4 million
for the years ended December 31, 2004, 2003, and 2002,
respectively. These conditions raise substantial doubt about our
ability to continue as a going concern. The consolidated
financial statements do not contain any adjustments that might
result from the outcome of this uncertainty.
We have sustained significant losses for the last several years
and there can be no assurance that we will attain profitability.
During the two years ended June 30, 2005, we incurred an
aggregate loss from operations and negative operating cash flows
of $14.5 million and $12.0 million, respectively. At
June 30, 2005, we had an accumulated deficit of
$78.1 million. We have undertaken measures to reduce
operating expenses and redesign our commercial efforts to adapt
to new developments.
On February 10, 2005, Insignia entered into a new
securities subscription agreement with Fusion Capital to sell up
to $12 million in ADSs, representing ordinary shares, to
Fusion Capital over a period of 30 months (subject to daily
maximum purchase amounts) (the 2005 Fusion Capital
securities subscription agreement). The shares will be
priced based on a market-based formula at the time of purchase.
The closing of the 2005 Fusion Capital securities subscription
agreement is subject to certain closing conditions and the
declaration of effectiveness by the Securities and Exchange
Commission of a registration statement covering the ADSs to be
purchased by Fusion Capital under the 2005 Fusion Capital
securities subscription agreement. The timing and certainty of
the closing of the 2005 Fusion Capital securities subscription
agreement are not within Insignias control. Any delay in
the closing of the 2005 Fusion Capital securities subscription
agreement could jeopardize our business.
F-6
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Our cash, cash equivalents and restricted cash totaled
$0.9 million at June 30, 2005, $1.0 million at
December 31, 2004, and $2.2 million at
December 31, 2003. Based upon our current forecasts and
estimates, including the timely closing of the 2005 Fusion
Capital securities subscription agreement and the achievement of
our target revenues, cost-cutting and accounts receivable
collection goals, our current forecasted cash and cash
equivalents should be sufficient to meet our operating and
capital requirements through June 30, 2006. If cash
currently available from all sources is insufficient to satisfy
our liquidity requirements, we may seek additional sources of
financing including selling additional equity or debt
securities. If additional funds are raised through the issuance
of equity or debt securities, these securities could have
rights, preferences and privileges senior to holders of our
shares, and the terms of such securities could impose
restrictions on our operations. The sale of additional equity or
debt securities could result in additional dilution to our
shareholders. We may not be able to obtain additional financing
on acceptable terms, if at all. If we are unable to obtain
additional financing as and when needed and on acceptable terms
our business may be jeopardized.
|
|
|
Unaudited Interim Results |
The statements of operations and of cash flows for the six
months ended June 30, 2004 are unaudited. The unaudited
interim financial statements have been prepared on the same
basis as the annual financial statements and, in the opinion of
management, reflect all adjustments, which include only normal
recurring adjustments, necessary to present fairly the
Companys results of operations and of cash flows for the
six months ended June 30, 2004. The financial data and
other information disclosed in these notes to financial
statements related to the six months ended June 30, 2004
are unaudited.
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could
differ from those estimates.
|
|
|
Principles of consolidation |
The consolidated financial statements include the accounts of
Insignia and its wholly owned subsidiaries. All significant
intercompany accounts and transactions are eliminated in
consolidation. Investments in business entities in which we do
not have control, but have the ability to exercise significant
influence over operating and financial policies (generally
20-50% ownership), are accounted for by the equity method.
We consider all highly liquid investments with an original
maturity of three months or less to be cash equivalents.
Restricted cash aggregated $50,000, $50,000 and $20,000 at
June 30, 2005 and December 31, 2004 and 2003,
respectively. In 2003, restricted cash of $20,000 represented a
letter of credit for a building deposit and in 2004 and 2005
restricted cash of $50,000 represented deposits for the building
and a credit card account.
Amounts reported for cash and cash equivalents, receivables,
accounts payable and accrued liabilities are considered to
approximate fair value primarily due to their short maturities.
We recognize revenue in accordance with Statement of Position
97-2
(SOP 97-2),
Software Revenue Recognition, as amended.
SOP 97-2 requires
that four basic criteria must be met before revenue can be
F-7
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred or services rendered;
(3) the fee is fixed or determinable; and
(4) collectibility is probable. Determination of criteria
(3) and (4) are based on managements judgments
regarding the fixed nature of the fee charged for services
rendered and products delivered and the collectibility of those
fees. Should changes in conditions cause management to determine
these criteria are not met for certain future transactions,
revenue recognized for any reporting period could be adversely
affected.
At the time of the transaction, we assess whether the fee
associated with our revenue transaction is fixed or determinable
and whether or not collection is probable. We assess whether the
fee is fixed or determinable based on the payment terms
associated with the transaction. If a significant portion of a
fee is due after the normal payment terms, which are 30 to
90 days from invoice date, we account for the fee as not
being fixed or determinable. In these cases, we recognize
revenue on the earlier of due date or cash collected.
We assess collectibility based on a number of factors, including
past transaction history with the customer and the
credit-worthiness of the customer. We do not request collateral
from our customers. If we determine that collection of a fee is
not reasonably assured, we will defer the fee and recognize
revenue at the time collection becomes probable, which is
generally upon receipt of cash.
For all sales, we use either a signed license agreement or a
binding purchase order (primarily for maintenance renewals) as
evidence of an arrangement.
For arrangements with multiple obligations (for example,
undelivered maintenance and support), we will allocate revenue
to each component of the arrangement using the residual value
method based on the fair value of the undelivered elements,
which is specific to us. This means that we will defer revenue
equivalent to the fair value of the undelivered elements. Fair
value for the ongoing maintenance and support obligation is
based upon separate sales of renewals to other customers or upon
renewal rates quoted in the contracts. Fair value of services,
such as training or consulting, is based upon separate sales by
us of these services to other customers.
Our arrangements do not generally include acceptance clauses.
However, if an arrangement includes an acceptance provision,
recognition occurs upon the earlier of receipt of written
customer acceptance or expiration of the acceptance period.
We recognize revenue for maintenance and hosting services
ratably over the contract term. Our training and consulting
services are billed based on hourly rates, and we will generally
recognize revenue as these services are performed. However, at
the time of entering into a transaction, we will assess whether
or not any services included within the arrangement require us
to perform significant work either to alter the underlying
software or to build additional complex interfaces so that the
software performs as the customer requests. If these services
are included as part of an arrangement, we recognize the entire
fee using the percentage of completion method. We estimate the
percentage of completion based on our estimate of the total
costs estimated to complete the project as a percentage of the
costs incurred to date and the estimated costs to complete.
|
|
|
Accounts receivable and allowance for doubtful
accounts |
We perform ongoing credit evaluations of our customers and will
adjust credit limits based upon payment history and the
customers current credit worthiness, as determined by our
review of their current credit information. We continuously
monitor collections and payments from our customers and maintain
an allowance for estimated credit losses based upon historical
experience and any specific customer collection issues that we
have identified. While such credit losses have historically been
within expectations and the allowance established, we cannot
guarantee that we will continue to experience the same credit
loss rates as in the past. Since our accounts receivable are
concentrated in a relatively few number of customers, a
significant
F-8
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
change in the liquidity or financial position of any one of
these customers could have a material adverse impact on the
collectibility of accounts receivables and future operating
results.
The preparation of financial statements requires us to make
estimates of the uncollectibility of our accounts receivables.
We specifically analyze accounts receivable and analyze
historical bad debts, customer concentrations, customer
credit-worthiness, current economic trends and changes in
customer payment terms when evaluating the adequacy of the
allowance for doubtful accounts.
|
|
|
Intangible Assets and Goodwill |
Consideration paid in connection with acquisitions is required
to be allocated to the acquired assets, including identifiable
intangible assets, and liabilities acquired. Acquired assets and
liabilities are recorded based on an estimate of fair value,
which requires significant judgment with respect to future cash
flows and discount rates. Goodwill represents the excess of the
purchase price over the fair value of the net tangible and
identifiable intangible assets acquired in a business
combination. Intangible assets are comprised of customer
relationships and technology and are being amortized using the
straight-line method over the estimated useful lives of ten and
five years, respectively. For intangible assets other than
goodwill, we are required to estimate the useful life of the
asset and recognize its cost as an expense over the useful life.
We are required to test goodwill for impairment at least
annually and more frequently if events or changes in
circumstances suggest that the carrying amount may not be
recoverable. We have determined that our consolidated results
comprise one reporting unit for the purpose of impairment
testing.
As of June 30, 2005, we performed our test for impairment
of intangible assets and goodwill as required by Statement of
Financial Accounting Standards (SFAS) No. 142
Goodwill and other Intangible Assets and
No. 144 Accounting for the Impairment or Disposal of
Long-Lived Assets. We completed our evaluation and
concluded that they were not impaired as of June 30, 2005
as the fair value of Insignias equity securities exceeded
their carrying value. The amount of intangible assets and
goodwill as of June 30, 2005 was $2.3 million and
$0.4 million, respectively. Future events could cause us to
conclude that impairment indicators exist and that intangible
assets and goodwill associated with our acquired business are
impaired.
Property and equipment is recorded at cost, or if leased, at the
lesser of the fair value or present value of the minimum lease
payments, less accumulated depreciation and amortization.
Depreciation and amortization is provided using the
straight-line method over the estimated useful lives which range
from three to four years or the lease term. When property and
equipment is retired or otherwise disposed of, the cost and
accumulated depreciation are relieved from the accounts and the
net gain or loss is included in the determination of income
(loss). Improvements that extend the life of a specific asset
are capitalized while normal repairs and maintenance costs are
charged to operations as incurred.
|
|
|
Impairment of long-lived assets |
We evaluate our long-lived assets for indicators of possible
impairment when events or changes in circumstances indicate the
carrying amount of an asset may not be recoverable. Should an
impairment exist, the impairment loss would be measured based on
the excess carrying value of the asset over the assets
fair value or discounted estimates of future cash flows. We have
not identified any such impairment losses to date.
|
|
|
Foreign currency translation |
Our functional currency for our
non-U.S. operations
is the U.S. dollar. Certain monetary assets and liabilities
of the
non-U.S. operating
subsidiaries are denominated in local currencies (i.e. not the
U.S. dollar). Upon a change in the exchange rate between
the
non-U.S. currency
and the U.S. dollar, we must remeasure
F-9
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
the local
non-U.S. denominated
assets and liabilities to avoid carrying unrealized gains or
losses on our balance sheet.
Non-U.S. dollar
denominated monetary assets and liabilities are remeasured using
the exchange rate in effect at the balance sheet date, while
nonmonetary items are remeasured at historical rates. Revenues
and expenses are translated at the average exchange rates in
effect during each period, except for those expenses related to
balance sheet amounts, which are translated at historical
exchange rates. Remeasurement adjustments and transaction gains
or losses are recognized in the statement of operations during
the period of occurrence. In the six months ended June 30,
2005 and in the year ended December 31, 2004, the aggregate
foreign exchange loss recorded on the statements of operations
was $15,000 and $21,000, respectively. In 2003 and 2002, the
aggregate foreign exchange gains recorded on the statements of
operations were $35,000 and $113,000, respectively. During our
early years of existence, we used the pound sterling as the
functional currency for our
non-U.S. operations.
Accordingly, translation gains and losses recognized during such
periods have been included in the accumulated comprehensive loss
account.
We conduct our business in U.S. dollars, Euros (since
2005), Pounds sterling and Swedish Krona (since 2005). All
amounts included in the financial statements and in the notes
herein are in U.S. dollars unless designated
£ in which case they are in British pound
sterling. The exchange rates used between the U.S. dollar
and the British pound sterling were $1.82, $1.89, $1.78 and
$1.56 (expressed in U.S. dollars per British pound
sterling) at June 30, 2005 and December 31, 2004, 2003
and 2002, respectively. At June 30, 2005, the exchange
rates used between the U.S. dollar and Euro and Swedish
Krona were $1.21 and $0.13 per Euro and Swedish Krona,
respectively.
|
|
|
Foreign currency financial instruments |
We have, in prior years, entered into foreign currency option
contracts to hedge against exchange risks associated with the
British pound sterling denominated operating expenses of our
U.K. operations. The gains and losses on these contracts are
generally included in the statement of operations when the
related operating expenses are recognized. At June 30, 2005
and December 31, 2004, 2003 and 2002, there were no
outstanding currency options. From time to time, we also entered
into short-term forward exchange contracts, although we did not
enter into any such contracts in 2005, 2004, 2003 or 2002. To
date, we do not use hedge accounting for the forward exchange
contracts. No forward exchange contracts were outstanding at
June 30, 2005 and December 31, 2004, 2003 and 2002.
|
|
|
Software development costs |
We capitalize internal software development costs incurred after
technological feasibility has been demonstrated. We define
establishment of technological feasibility as the completion of
a working model. Such capitalized amounts are amortized
commencing with the introduction of that product at the greater
of the straight-line basis utilizing its estimated economic
life, generally six months to one year, or the ratio of actual
revenues achieved to the total anticipated revenues over the
life of the product. At June 30, 2005 and December 31,
2004, 2003 and 2002, no software development costs were
capitalized.
We expense the cost of research and development as incurred.
Research and development expenses consist primarily of personnel
costs, overhead costs relating to occupancy, software support
and maintenance and equipment depreciation.
F-10
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Insignia accounts for stock-based employee compensation using
the intrinsic value method under Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to
Employees (APB 25), and related
interpretations and complies with the disclosure provisions of
SFAS No. 148, Accounting for Stock-Based
Compensation, Transition and Disclosure an Amendment
of FASB Statement No. 123. The following table
illustrates the effect on net loss and net loss per share if we
had applied the fair value recognition provisions of
SFAS No. 123, Accounting for Stock-Based
Compensation (SFAS 123) to stock-based
compensation, (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
|
|
|
June 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
Net loss attributable to ordinary shareholders as
reported
|
|
$ |
(3,904 |
) |
|
$ |
(3,214 |
) |
|
$ |
(7,062 |
) |
|
$ |
(4,323 |
) |
|
$ |
(8,420 |
) |
Less stock-based compensation expense determined under fair
value based method
|
|
|
(101 |
) |
|
|
(390 |
) |
|
|
(636 |
) |
|
|
(1,131 |
) |
|
|
(2,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss pro forma
|
|
$ |
(4,005 |
) |
|
$ |
(3,604 |
) |
|
$ |
(7,698 |
) |
|
$ |
(5,454 |
) |
|
$ |
(10,899 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share-basic and diluted as reported
|
|
$ |
(0.10 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.42 |
) |
Net loss per share-basic and diluted pro forma
|
|
$ |
(0.10 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.25 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.55 |
) |
In accordance with the disclosure provisions of SFAS 123,
the fair value of employee stock options granted during 2005,
2004, 2003 and 2002 were estimated at the date of grant using
the Black-Scholes model and the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
Stock Options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected volatility range
|
|
|
272 - 276% |
|
|
|
139 - 198% |
|
|
|
139% - 276% |
|
|
|
47% - 264% |
|
|
|
68% |
|
Risk-free interest rate range
|
|
|
4.21 - 4.28% |
|
|
|
3.75 - 4.07% |
|
|
|
1.11% - 4.07% |
|
|
|
1.05% - 3.16% |
|
|
|
1.8 - 4.4% |
|
Dividend yield
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
Expected life (years)
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
Employee Stock Purchase Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected volatility range
|
|
|
84% |
|
|
|
198% |
|
|
|
66% - 198% |
|
|
|
59% |
|
|
|
68% |
|
Risk-free interest rate range
|
|
|
2.93% |
|
|
|
1.13% |
|
|
|
1.13% - 1.25% |
|
|
|
1.17% |
|
|
|
1.1 - 1.2% |
|
Dividend yield
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
|
|
0% |
|
Expected life (years)
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.5 |
|
We account for income taxes under an asset and liability
approach that requires the recognition of deferred tax assets
and liabilities for the expected future tax consequences of
events that have been recognized in our financial statements or
tax returns. In estimating future tax consequences, we generally
consider all expected future events other than enactments of
changes in the tax law or rates.
F-11
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Financial instruments that potentially subject us to significant
concentrations of credit risk consist principally of cash, cash
equivalents, restricted cash and trade accounts receivable. We
place our cash, cash equivalents and restricted cash in bank
accounts and certificates of deposit with high credit quality
financial institutions.
We sell our products primarily to original equipment
manufacturers and distributors. We perform ongoing credit
evaluations of our customers financial condition and
generally require no collateral from our customers. We maintain
an allowance for doubtful accounts based upon the expected
collectibility of all accounts receivable. At June 30,
2005, our allowance for doubtful accounts was $195,000. At
December 31, 2004 and 2003, our allowance for doubtful
accounts was zero. At December 31, 2003, one customer
accounted for 100% of our accounts receivables. For the year
ended December 31, 2003, one customer accounted for 26% of
total revenues. In 2004, four customers accounted for 81% of
total revenues. At December 31, 2004, two customers
accounted for 100% of our accounts receivables. For the six
months ended June 30, 2005, five customers accounted for
83% of total revenues. At June 30, 2005, three customers
accounted for 82% of our accounts receivable.
The Jeode platform had been our principal product line since the
third quarter of 1999. With the completion of the sale of our
Jeode product line to Esmertec in February 2004 and the
termination and waiver agreement dated June 30, 2004,
Insignias sole product line then consisted of its SSP
products for the mobile handset and wireless carrier industry.
In October 2004, we launched our OMC product. The DMS product
line was added in March 2005 through Insignias acquisition
of Mi4e.
The Jeode platform generated 94% of our total revenues for 2003.
For 2004, SSP revenue accounted for 83% of our total revenues.
For the six months ended June 30, 2005 our SSP, DMS and OMC
product lines accounted for 39%, 31% and 30% of our revenues,
respectively.
|
|
|
Comprehensive income (loss) |
SFAS No. 130, Reporting Comprehensive
Income (SFAS 130) requires that all items
recognized under accounting standards as components of
comprehensive income (loss), be reported in an annual statement
that is displayed with the same prominence as other annual
financial statements. SFAS 130 also requires that an entity
classify items of other comprehensive income (loss) by their
nature in an annual financial statement. Comprehensive income
(loss), as defined, includes all changes in equity during a
period from non-owner sources. The comprehensive loss is equal
to the net loss for all periods presented.
|
|
|
Net income (loss) per share |
Net income (loss) per share is presented on a basic and diluted
basis, and is computed by dividing net income (loss)
attributable to ordinary shareholders by the weighted average
number of ordinary shares and ordinary equivalent shares
outstanding during the period. Ordinary equivalent shares
consist of warrants and stock options (using the treasury stock
method). Under the basic method of calculating net income (loss)
per share, ordinary equivalent shares are excluded from the
computation. Under the diluted method of calculating net income
(loss) per share, ordinary equivalent shares are excluded from
the computation only if their effect is anti-dilutive.
At June 30, 2005, 4,300,958 stock options and 8,869,266
warrants were excluded from the calculation of diluted net loss
per share because their inclusion would have been anti-dilutive.
At December 31, 2004, 4,461,074 stock options and 2,130,911
warrants were excluded from the calculation of diluted net loss
per share because their inclusion would have been anti-dilutive.
At December 31, 2003 and 2002, the excluded stock options
were 4,525,105 and 3,585,339, respectively. The excluded
warrants at December 31, 2003 and 2002 were 739,657 and
4,191,334, respectively.
F-12
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
New accounting pronouncements |
In March 2004, the Emerging Issues Task Force (EITF)
reached a consensus on Issue
No. 03-01,
The Meaning of Other-Than-Temporary Impairment and Its
Application to Certain Investments
(EITF 03-01).
EITF 03-01
provides guidance on other-than-temporary impairment models for
marketable debt and equity securities accounted for under
Statement of Financial Accounting Standards (SFAS)
No. 115, Accounting for Certain Investments in Debt
and Equity Securities, and No. 124, Accounting
for Certain Investments Held by Not-for-Profit
Organizations, and non-marketable equity securities
accounted for under the cost method. The EITF developed a basic
three-step model to evaluate whether an investment is
other-than-temporarily impaired. The Financial Accounting
Standards Board (FASB) issued
EITF 03-01-1 in
September 2004 which delayed the effective date of the
recognition and measurement provisions of
EITF 03-01;
however, the disclosure requirements remain effective for annual
periods ending after June 15, 2004. We do not expect the
adoption of
EITF 03-01 to have
a material impact on our results of operations or financial
condition.
In April 2004, the EITF issued Statement
No. 03-06,
Participating Securities and the Two
Class Method Under FASB Statement No. 128, Earnings
Per Share
(EITF 03-06).
EITF 03-06
addresses a number of questions regarding the computation of
earnings per share by companies that have issued securities
other than common stock that contractually entitle the holder to
participate in dividends and earnings of the company when, and
if, it declares dividends on its common stock. The issue also
provides further guidance in applying the two-class method of
calculating earnings per share, clarifying what constitutes a
participating security and how to apply the two-class method of
computing earnings per share once it is determined that a
security is participating, including how to allocate
undistributed earnings to such a security.
EITF 03-06 is
effective for fiscal periods beginning after March 31,
2004. The adoption of
EITF 03-06 did not
have a material effect on Insignias results of operations
or financial position.
In December 2004, the FASB issued SFAS No. 123
(revised 2004) Share-Based Payment
(SFAS 123R), a revision to SFAS 123.
SFAS 123R addresses all forms of share-based payment
(SBP) awards, including shares issued under our 1995
Incentive Stock Option Plan (Purchase Plan), stock
options, restricted stock, restricted stock units and stock
appreciation rights. SFAS 123R will require Insignia to
record compensation expense, in our statements of operations,
for SBP awards based on the fair value of the SBP awards. Under
SFAS 123R, restricted stock and restricted stock units will
generally be valued by reference to the market value of freely
tradable shares of the Companys ordinary shares. Stock
options, stock appreciation rights and shares issued under the
Purchase Plan will generally be valued at fair value determined
through an option valuation model, such as a lattice model or
the Black-Scholes model (the model that Insignia currently uses
for its footnote disclosure). SFAS 123R is effective for
annual periods beginning after June 15, 2005 and,
accordingly, Insignia must adopt the new accounting provisions
effective January 1, 2006. The Company will adopt the
provisions of SFAS 123R using a modified prospective
application. Under a modified prospective application,
SFAS 123R will apply to new awards and to awards that are
outstanding on the effective date and are subsequently modified
or cancelled. Compensation expense for outstanding awards for
which the requisite service had not been rendered as of the
effective date will be recognized over the remaining service
period using the compensation cost calculated for pro forma
disclosure purposes under SFAS 123. Insignia is in the
process of determining how the new method of valuing stock-based
compensation as prescribed in SFAS 123R will be applied to
valuing share-based awards granted after the effective date and
the impact the recognition of compensation expense related to
such awards will have on its consolidated financial statements.
In December 2004, the FASB issued SFAS 153, Exchanges
of Nonmonetary Assets, an amendment of APB Opinion
No. 29 (SFAS 153). SFAS 153 addresses
the measurement of exchanges of nonmonetary assets and redefines
the scope of transactions that should be measured based on the
fair value of the assets exchanged. SFAS 153 is effective
for nonmonetary asset exchanges beginning in our first quarter
of fiscal
F-13
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
2006. We do not expect the adoption of SFAS 153 will have a
material impact on our results of operations or financial
condition.
In June 2005, the FASB issued SFAS No. 154,
Accounting Changes and Error Corrections, a replacement of
APB Opinion No. 20, Accounting Changes, and Statement
No. 3, Reporting Accounting Changes in Interim Financial
Statements (SFAS 154). SFAS 154 will
require companies to account for and apply changes in accounting
principles retrospectively to prior periods financial
statements, instead of recording a cumulative effect adjustment
within the period of the change, unless it is impracticable to
determine the effects of the change to each period being
presented. SFAS 154 is effective for accounting changes
made in annual periods beginning after December 15, 2005
and, accordingly, we must adopt the new accounting provisions
effective January 1, 2006. We do not expect the adoption of
SFAS 154 to have a material effect on our financial
position, results of operations or cash flows.
|
|
Note 2 |
Mi4e Acquisition: |
On March 16, 2005, we acquired 100% of Mi4e, a private
company headquartered in Stockholm, Sweden. The consideration
paid in the transaction was 2,969,692 American depositary shares
(ADSs) representing ordinary shares, and another
989,896 ADSs issuable on March 31, 2006, subject to
potential offset for breach of representations, warranties and
covenants. In addition, up to a maximum of 700,000 Euros is
payable in cash in a potential earn-out based on a percentage of
future revenue collected from sales of existing Mi4e products.
As of June 30, 2005, $22,000 has been earned. Mi4e
develops, markets and supports software technologies that enable
mobile operators and phone manufacturers to update firmware of
mobile devices using standards
over-the-air data
networks. Its main product DMS is a mobile device management
infrastructure solution for mobile operators that support the
OMA Client Provisioning Specification.
The initial purchase price of approximately $3.0 million
consisted of 3,959,588 ordinary shares (including the shares
issuable in March 2006) with a value of approximately $2,749,000
and acquisition costs of approximately $267,000. The fair value
of Insignias ordinary shares was determined using an
average value of $0.6943 per share, which was the average
closing price of Insignias ordinary shares three days
before and after the measurement date of February 10, 2005.
The shares issuable in March 2006 have been recorded as an
ordinary share subscription on the consolidated balance sheet.
Any earn-out amounts payable by Insignia to Mi4es
shareholders will be recorded as additional purchase price and
an increase to goodwill, and such amounts are not included in
the initial purchase price. Insignia allocated the initial
purchase price to the tangible and intangible assets acquired
and liabilities assumed, based on their estimated fair values.
The initial purchase price is allocated as follows (in
thousands):
|
|
|
|
|
Allocation of Purchase Price:
|
|
|
|
|
Tangible assets acquired
|
|
$ |
497 |
|
Liabilities assumed
|
|
|
(275 |
) |
Goodwill(a)
|
|
|
394 |
|
Customer relationships(b)
|
|
|
900 |
|
Technology(c)
|
|
|
1,500 |
|
|
|
|
|
Total purchase price
|
|
$ |
3,016 |
|
|
|
|
|
|
|
|
(a) |
|
Goodwill represents the excess of the purchase price over the
fair value of the net assets acquired and liabilities assumed. |
|
(b) |
|
Customer relationships will be amortized over 10 years, the
period of time Insignia estimates it will benefit from the
acquired customer relationship. |
F-14
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
(c) |
|
Technology will be amortized over 5 years, the period of
time Insignia estimates it will benefit from the technology
acquired. |
In performing the purchase price allocation of acquired
intangible assets, Insignia considered its intention for future
use of the assets, analysis of historical financial performance
and estimates of future performance of Mi4es products,
among other factors. The amounts allocated to the intangible
assets were determined through established valuation techniques
established in the technology industry. Insignia determined the
fair values of the above intangible technology assets using the
residual income method, and for the customer
relationships the income approach method was used.
The excess of the purchase price over the fair value of the
identifiable tangible and intangible net assets acquired and
liabilities assumed of $394,000 was assigned to goodwill. In
accordance with SFAS No. 142, goodwill will not be
amortized but will be tested for impairment at least annually.
This amount is not deductible for tax purposes.
The following table presents unaudited summarized combined
results of operation of Insignia and Mi4e, on a pro forma basis,
as though the companies had been combined as of the beginning of
each period presented after giving effect to certain purchase
accounting adjustments. The operating results of Mi4e have been
included in Insignias consolidated financial statements
after March 16, 2005, the date of acquisition. The
following unaudited pro forma amounts are in thousands, except
the per share amounts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
Year Ended | |
|
|
June 30, | |
|
December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
|
(Unaudited) | |
Net revenues
|
|
$ |
1,409 |
|
|
$ |
674 |
|
|
$ |
1,187 |
|
Net loss attributable to ordinary shareholders
|
|
$ |
(4,065 |
) |
|
$ |
(3,521 |
) |
|
$ |
(7,519 |
) |
Net loss per share Basic and diluted
|
|
$ |
(0.10 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.22 |
) |
The above unaudited pro forma summarized results of operations
are intended for informational purposes only and, in the opinion
of management, are neither indicative of the results of
operations of Insignia had the acquisition actually taken place
as of the beginning of the periods presented, nor indicative of
Insignias future results of operations. In addition, the
above unaudited pro forma summarized results of operations do
not include potential cost savings from operating efficiencies
or synergies that may result from Insignias acquisition of
Mi4e.
F-15
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Note 3 |
Balance Sheet Detail: |
The following table provides details of the major components of
the indicated balance sheet accounts (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, | |
|
December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Property and equipment, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Computers and other equipment
|
|
$ |
1,738 |
|
|
$ |
1,692 |
|
|
$ |
1,604 |
|
|
Leasehold improvements
|
|
|
381 |
|
|
|
381 |
|
|
|
380 |
|
|
Furniture and fixtures
|
|
|
75 |
|
|
|
75 |
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,194 |
|
|
|
2,148 |
|
|
|
2,059 |
|
|
Less accumulated depreciation and amortization
|
|
|
(2,071 |
) |
|
|
(2,008 |
) |
|
|
(1,905 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
123 |
|
|
$ |
140 |
|
|
$ |
154 |
|
|
|
|
|
|
|
|
|
|
|
Accrued liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued legal and professional services
|
|
$ |
821 |
|
|
$ |
666 |
|
|
$ |
559 |
|
|
Accrued compensation and payroll taxes
|
|
|
279 |
|
|
|
242 |
|
|
|
301 |
|
|
Accrued interest on note payable
|
|
|
|
|
|
|
|
|
|
|
58 |
|
|
Accrued income taxes payable
|
|
|
|
|
|
|
|
|
|
|
187 |
|
|
Other
|
|
|
134 |
|
|
|
87 |
|
|
|
174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,234 |
|
|
$ |
995 |
|
|
$ |
1,279 |
|
|
|
|
|
|
|
|
|
|
|
Goodwill
During the first quarter of 2005, Insignia recorded $394,000 of
goodwill associated with the purchase of Mi4e. During the second
quarter of 2005, Insignia increased the goodwill balance by
$22,000 due to payment of part of the earn-out provision. At the
time of the acquisition, Insignia had no other goodwill on its
balance sheet.
Intangible Assets
The components of intangible assets as of June 30, 2005 are
as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Carrying | |
|
Accumulated | |
|
Net Carrying | |
|
|
Amount | |
|
Amortization | |
|
Amount | |
|
|
| |
|
| |
|
| |
Technology
|
|
$ |
1,500 |
|
|
$ |
(85 |
) |
|
$ |
1,415 |
|
Customer relationships
|
|
|
900 |
|
|
|
(25 |
) |
|
|
875 |
|
|
|
|
|
|
|
|
|
|
|
Intangible assets
|
|
$ |
2,400 |
|
|
$ |
(110 |
) |
|
$ |
2,290 |
|
|
|
|
|
|
|
|
|
|
|
The identifiable intangible assets are subject to amortization
and have approximate original estimated useful lives as follows:
technology five years and customer
relationships ten years.
The future amortization of the identifiable intangible assets is
as follows (in thousands):
|
|
|
|
|
|
Years Ending December 31, | |
| |
2005 (July 1, 2005 through December 31, 2005)
|
|
$ |
195 |
|
2006
|
|
|
390 |
|
2007
|
|
|
390 |
|
2008
|
|
|
390 |
|
2009
|
|
|
390 |
|
Thereafter
|
|
|
535 |
|
|
|
|
|
|
Total
|
|
$ |
2,290 |
|
|
|
|
|
F-16
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
We have four stock option plans, which provide for the issuance
of stock options to employees and outside consultants of
Insignia to purchase ordinary shares. At June 30, 2005 and
December 31, 2004, 2003, and 2002, 1,756,312, 1,772,147,
1,311,022 and 2,271,351 ordinary shares were available for
future grants of stock options, respectively. Stock options are
generally granted at prices of not less than 100% of the fair
market value of the ordinary shares on the date of grant.
Options granted under our option plans generally vest over a
four year period. Options are exercisable until the tenth
anniversary of the date of grant unless they lapse before that
date.
The following table summarizes activity on stock options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1986 and 1996 | |
|
1988 and 1995 | |
|
|
|
|
|
|
U.K. | |
|
U.S. | |
|
|
|
Weighted Average | |
|
|
Share Option Schemes | |
|
Stock Option Plans | |
|
Total | |
|
Exercise Price | |
|
|
| |
|
| |
|
| |
|
| |
Outstanding at December 31, 2001
|
|
|
936,123 |
|
|
|
2,955,577 |
|
|
|
3,891,700 |
|
|
$ |
3.15 |
|
Granted
|
|
|
89,000 |
|
|
|
503,000 |
|
|
|
592,000 |
|
|
$ |
1.49 |
|
Exercised
|
|
|
(3,124 |
) |
|
|
(71,352 |
) |
|
|
(74,476 |
) |
|
$ |
1.06 |
|
Lapsed
|
|
|
(277,291 |
) |
|
|
(546,594 |
) |
|
|
(823,885 |
) |
|
$ |
2.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2002
|
|
|
744,708 |
|
|
|
2,840,631 |
|
|
|
3,585,339 |
|
|
$ |
3.04 |
|
Granted
|
|
|
611,400 |
|
|
|
1,687,700 |
|
|
|
2,299,100 |
|
|
$ |
0.43 |
|
Exercised
|
|
|
(9,896 |
) |
|
|
(10,667 |
) |
|
|
(20,563 |
) |
|
$ |
0.39 |
|
Lapsed
|
|
|
(633,199 |
) |
|
|
(705,572 |
) |
|
|
(1,338,771 |
) |
|
$ |
2.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2003
|
|
|
713,013 |
|
|
|
3,812,092 |
|
|
|
4,525,105 |
|
|
$ |
1.69 |
|
Granted
|
|
|
229,962 |
|
|
|
1,080,038 |
|
|
|
1,310,000 |
|
|
$ |
1.23 |
|
Exercised
|
|
|
(48,958 |
) |
|
|
(553,948 |
) |
|
|
(602,906 |
) |
|
$ |
0.89 |
|
Lapsed
|
|
|
(62,423 |
) |
|
|
(708,702 |
) |
|
|
(771,125 |
) |
|
$ |
2.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2004
|
|
|
831,594 |
|
|
|
3,629,480 |
|
|
|
4,461,074 |
|
|
$ |
1.59 |
|
Granted
|
|
|
|
|
|
|
945,000 |
|
|
|
945,000 |
|
|
$ |
0.55 |
|
Exercised
|
|
|
|
|
|
|
(175,951 |
) |
|
|
(175,951 |
) |
|
$ |
0.39 |
|
Lapsed
|
|
|
(170,128 |
) |
|
|
(759,037 |
) |
|
|
(929,165 |
) |
|
$ |
0.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at June 30, 2005
|
|
|
661,466 |
|
|
|
3,639,492 |
|
|
|
4,300,958 |
|
|
$ |
1.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding at June 30, 2005:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average | |
|
|
|
|
Number | |
|
Remaining | |
|
Weighted Average | |
Range of Exercise Prices |
|
Outstanding | |
|
Contractual Life | |
|
Exercise Price | |
|
|
| |
|
| |
|
| |
$0.01-$2.00
|
|
|
3,163,261 |
|
|
|
7.96 years |
|
|
$ |
0.71 |
|
$2.01-$4.00
|
|
|
690,947 |
|
|
|
4.91 years |
|
|
$ |
2.80 |
|
$4.01-$6.00
|
|
|
438,750 |
|
|
|
3.95 years |
|
|
$ |
5.13 |
|
$6.01-$8.00
|
|
|
8,000 |
|
|
|
4.47 years |
|
|
$ |
6.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,300,958 |
|
|
|
7.05 years |
|
|
$ |
1.51 |
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at June 30, 2005:
|
|
|
|
|
|
|
|
|
|
|
Number | |
|
Weighted Average | |
Range of Exercise Prices |
|
Exercisable | |
|
Exercise Price | |
|
|
| |
|
| |
$0.01-$2.00
|
|
|
1,646,610 |
|
|
$ |
0.82 |
|
$2.01-$4.00
|
|
|
660,843 |
|
|
$ |
2.80 |
|
$4.01-$6.00
|
|
|
438,750 |
|
|
$ |
5.13 |
|
$6.01-$8.00
|
|
|
8,000 |
|
|
$ |
6.86 |
|
|
|
|
|
|
|
|
|
|
|
2,754,203 |
|
|
$ |
1.99 |
|
|
|
|
|
|
|
|
F-17
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, | |
|
December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
Exercisable options
|
|
|
2,754,203 |
|
|
|
2,520,507 |
|
|
|
2,644,401 |
|
|
|
2,534,047 |
|
Weighted average exercise price of exercisable options
|
|
$ |
1.99 |
|
|
$ |
2.09 |
|
|
$ |
2.41 |
|
|
$ |
3.03 |
|
Weighted average fair value of options granted
|
|
$ |
0.53 |
|
|
$ |
0.89 |
|
|
$ |
0.26 |
|
|
$ |
1.29 |
|
In March 1995, Insignias shareholders adopted the 1995
Employee Share Purchase Plan (the Purchase Plan)
with 275,000 ordinary shares reserved for issuance thereunder.
On July 21, 1998, the number of shares reserved for
issuance was increased to 525,000. On May 27, 1999, the
number was increased to 900,000 and on June 30, 2004 the
number was further increased to 1,200,000. The Purchase Plan
enables employees to purchase ordinary shares at approximately
85% of the fair market value of the ordinary shares at the
beginning or end of each six-month offering period. The Purchase
Plan qualifies as an employee stock purchase plan
under section 423 of the U.S. Internal Revenue Code.
During the six months ended June 30, 2005, and years ended
December 31, 2004, 2003 and 2002 we issued 45,369, 142,079,
5,110 and 108,750 shares under the Purchase Plan,
respectively. At June 30, 2005 and December 31, 2004
and 2003 approximately 289,430, 334,799 and 176,878 ordinary
shares were reserved for future Purchase Plan issuances,
respectively.
In June 2003, we approved the issuance of options to purchase up
to 250,000 ordinary shares to an outside consultant. The options
are issued and exercisable upon achievement of certain
milestones. The exercise price is $0.47 per share and the
options expire 3 years from the date of issuance. As of
December 31, 2003, 75,000 options were earned and
exercisable. An additional 50,000 options were earned in January
2004 and the balance lapsed with the expiration of the contract
in January 2004. In November 2003, we also entered into another
agreement with an outside partner to purchase up to 500,000
warrants based upon the achievement of certain milestones. In
January 2004, the partner achieved the first milestone and
earned 200,000 warrants at a price of $1.03. None of the
remaining milestones have been achieved to date. In accordance
with Emerging Issues Task Force 96-18 Accounting for
Equity Instruments That Are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling, Goods or
Services (EITF 96-18), we recorded a
charge of approximately $121,000 and $353,000 in 2003 and 2004,
respectively, to operations and an increase to additional
paid-in capital, based on the number of options earned and
vested. The remaining warrant will be revalued as it vests and
future charges will be recorded based on the number of options
that vest using the Black-Scholes pricing model.
|
|
Note 5 |
Employee Benefit and Pension Plans: |
We have a 401(k) plan covering all of our U.S. employees
and a defined contribution pension plan covering all our United
Kingdom employees. Under both of these plans, employees may
contribute a percentage of their compensation and we make
certain matching contributions. Both the employees and
Insignias contributions are fully vested and
nonforfeitable at all times. The assets of both these plans are
held separately from those of Insignia in independently managed
and administered funds. Our contributions to these plans
aggregated $29,000 in the six months ended June 30, 2005,
$50,000 in 2004, $98,000 in 2003 and $227,000 in 2002.
F-18
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The components of loss before income taxes are as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
June 30, | |
|
June 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
United States
|
|
$ |
(2,254 |
) |
|
$ |
(1,884 |
) |
|
$ |
(4,288 |
) |
|
$ |
(3,798 |
) |
|
$ |
(5,149 |
) |
United Kingdom and other countries
|
|
|
(1,199 |
) |
|
|
(1,543 |
) |
|
|
(2,855 |
) |
|
|
(1,035 |
) |
|
|
(5,385 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(3,453 |
) |
|
$ |
(3,427 |
) |
|
$ |
(7,143 |
) |
|
$ |
(4,833 |
) |
|
$ |
(10,534 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The components of the provision (benefit) from income taxes are
as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
June 30, | |
|
June 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. federal
|
|
$ |
|
|
|
$ |
(185 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
U.S. state and local
|
|
|
|
|
|
|
|
|
|
|
(182 |
) |
|
|
2 |
|
|
|
20 |
|
|
United Kingdom and other countries
|
|
|
36 |
|
|
|
(28 |
) |
|
|
101 |
|
|
|
(512 |
) |
|
|
(2,134 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total provision (benefit)
|
|
$ |
36 |
|
|
$ |
(213 |
) |
|
$ |
(81 |
) |
|
$ |
(510 |
) |
|
$ |
(2,114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our actual provision (benefit) from income taxes differs from
the provision (benefit) computed by applying the statutory
federal income tax rate to loss before income taxes as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, | |
|
|
June 30, | |
|
June 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
U.S. federal statutory rate
|
|
|
(34.0 |
)% |
|
|
(34.0 |
)% |
|
|
(34.0 |
)% |
|
|
(34.0 |
)% |
|
|
(34.0 |
)% |
State and local taxes, net of U.S. federal benefit
|
|
|
|
|
|
|
|
|
|
|
(2.5 |
) |
|
|
|
|
|
|
|
|
Foreign income taxes at other than U.S. rate
|
|
|
1.0 |
|
|
|
(6.2 |
) |
|
|
1.4 |
|
|
|
(10.6 |
) |
|
|
(20.1 |
) |
Valuation allowance for net deferred income tax assets
|
|
|
34.0 |
|
|
|
34.0 |
|
|
|
34.0 |
|
|
|
34.0 |
|
|
|
34.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate
|
|
|
1.0% |
|
|
|
(6.2 |
)% |
|
|
(1.1 |
)% |
|
|
(10.6 |
)% |
|
|
(20.1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The components of net deferred income tax assets are as follows
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, | |
|
|
June 30, | |
|
| |
|
|
2005 | |
|
2004 | |
|
2003 | |
|
|
| |
|
| |
|
| |
Net operating loss carry forwards
|
|
$ |
19,485 |
|
|
$ |
18,846 |
|
|
$ |
15,998 |
|
Tax credit carry forwards
|
|
|
444 |
|
|
|
452 |
|
|
|
402 |
|
Accrued expenses, allowance and other temporary differences
|
|
|
105 |
|
|
|
109 |
|
|
|
98 |
|
|
|
|
|
|
|
|
|
|
|
Net deferred income tax assets before valuation allowance
|
|
|
20,034 |
|
|
|
19,407 |
|
|
|
16,498 |
|
Deferred income tax asset valuation allowance
|
|
|
(20,034 |
) |
|
|
(19,407 |
) |
|
|
(16,498 |
) |
|
|
|
|
|
|
|
|
|
|
Net deferred income tax asset
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2005, we had available net operating loss
(NOL) carry forwards of approximately
$54.1 million for U.S. federal tax purposes, which
expire in various years from 2016 to 2024.
F-19
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As of June 30, 2005, we had available NOL carry forwards of
approximately $18.9 million for California tax purposes,
which expire in various years from 2005 to 2014. As a result of
the suspension of the use of NOLs for 2002 and 2003, California
extended the carryover terms for NOLs created in 2000 and 2001
from 10 years to 12 years and for NOLs
originating in 2002, the carryover period extended from
10 years to 11 years.
Based on the available objective evidence, management believes
it is more likely than not that the net deferred income tax
assets will not be fully realizable. Accordingly, the Company
has provided a full valuation allowance against its net deferred
tax assets at June 30, 2005 and December 31, 2004 and
2003.
The tax reform act of 1986 limits the use of net operating loss
and tax credit carry forwards in certain situations where
changes occur in stock ownership of a company. In the event we
have a change in ownership, utilization of the federal and state
carry forwards could be restricted.
Starting for tax years 2002 and retroactive to 2000, certain
research and development expenditures incurred in the United
Kingdom qualified for a tax credit. The tax credit does not
offset tax liability but rather is a refund. The estimated
refund for 2004 was $134,000. The estimated refund for 2003
reported in the 2003
Form 10-K was
$391,000. The actual amount received was $188,000 and was
received in January of 2005. The difference of $203,000 between
the actual United Kingdom tax credit and the actual refund
received for 2003 was due to the research and development
expenses for SSP incurred in the United States, which were
disallowed as the office in the United Kingdom was not leading
the research and development process. Our estimates have since
been updated for future years.
|
|
Note 7 |
Commitments and Contingencies: |
The following are future minimum lease payments under operating
leases as of June 30, 2005 (in thousands):
|
|
|
|
|
|
|
|
Operating | |
|
|
Leases | |
|
|
| |
Year ending December 31, 2005 (July 1, 2005 through
December 31, 2005)
|
|
$ |
107 |
|
2006
|
|
|
226 |
|
2007
|
|
|
198 |
|
2008
|
|
|
198 |
|
2009
|
|
|
198 |
|
|
Thereafter
|
|
|
918 |
|
|
|
|
|
|
|
$ |
1,845 |
|
|
|
|
|
Operating lease commitments above are net of sublease income of
$52,000 for the remainder of 2005. Rent expense under all
operating leases was $135,000, $334,000, $425,000 and $822,000
for the six months ended June 30, 2005, and for the years
ended December 31, 2004, 2003 and 2002, respectively. Rent
expense was net of sublease rental income of $58,000 for the six
months ended June 30, 2005, $94,000 in 2004, $0 in 2003 and
$13,000 in 2002.
Insignia, as permitted under Delaware law and in accordance with
our Bylaws, indemnifies our officers and directors for certain
events or occurrences, subject to certain limits, while the
officer is or was serving at our request in such capacity. The
term of the indemnification period is for the officers or
directors lifetime. The maximum amount of potential future
indemnification is unlimited; however, we do have a Director and
F-20
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Officer Insurance Policy that limits our exposure and enables us
to recover a portion of any future amounts paid. As a result of
the insurance policy coverage we believe the fair value of these
indemnification agreements is minimal.
In our sales agreements, we typically agree to indemnify our
customers for any expenses or liability resulting from claimed
infringements of patents, trademarks or copyrights of third
parties. The terms of these indemnification agreements are
generally perpetual any time after execution of the agreement.
The maximum amount of potential future indemnification is
unlimited. To date we have not paid any amounts to settle claims
or defend lawsuits.
Insignia, on a limited basis, has granted price protection for
the Jeode product line. The terms of these agreements were
generally perpetual. We have not recorded any liabilities for
these potential future payments either because they are not
probable or we have yet to incur the expense.
Insignia warrants its software products against defects in
material and workmanship under normal use and service for a
period of ninety days. There is no warranty accrual recorded
because potential future payments either are not probable or we
have yet to incur any expense.
|
|
|
Change of Control Severance Arrangements |
We have entered into change of control severance arrangements
with three of our executive officers, pursuant to which we will
continue to pay salary for up to six months if any of these
employees are terminated in connection with a change of control
of the Company.
During 1998, we sublet, until March 2002, facilities that we
previously occupied in the United Kingdom, on substantially the
same terms as those applicable to us. In January 2002, we
entered into an agreement with the landlord to terminate the
lease on April 13, 2002. The termination agreement required
us to pay, on April 3, 2002, a surrender payment of
approximately $470,000.
From time to time, the Company may become involved in litigation
relating to claims arising from the ordinary course of business.
Management is not currently aware of any matters that could have
a material adverse effect on the financial position, results of
operations or cash flows of the Company.
|
|
Note 8 |
Segment Reporting: |
Statement of Financial Accounting Standards 131,
Disclosures about Segments of an Enterprise and Related
Information (SFAS 131) provides for
segment reporting based upon the management
approach. The management approach designates the internal
organization that is used by management for making operating
decisions and assessing performance as the source of
Insignias reportable segments. SFAS 131 also requires
disclosures about products and services, long-lived assets,
geographic areas, and major customers.
We are in a single industry segment providing software
technologies that enable mobile operators and phone
manufacturers to manage mobile devices using standard
over-the-air data
networks. 83% of our revenues in the six months ended
June 30, 2005 were from five customers with 20%, 18%, 17%,
16% and 12% of revenue from each. In 2004, the SSP and Jeode
product lines accounted for 83% and 17%, respectively, of the
total revenue. The Jeode revenue related to royalties received
from Esmertec. Esmertec accounted for 100% of the Jeode revenue.
The SSP revenue generated in 2004 was from four customers each
accounting for 28%, 21%, 18% and 14%, respectively. In 2003, the
Jeode product line accounted for 94% of the total revenue
F-21
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
of which Hewlett Packard Company accounted for 26% of total
revenues. In 2002, Phoenix Technologies, Ltd.
(Phoenix) accounted for 58% of total revenues. No
other customer accounted for 10% or more of our total revenues
during the six months ended June 30, 2005 or the fiscal
years ended December 31, 2004, 2003 or 2002.
Revenue by product is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
|
|
|
June 30, | |
|
Year Ended December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
SSP
|
|
$ |
470 |
|
|
$ |
335 |
|
|
$ |
450 |
|
|
$ |
20 |
|
|
$ |
|
|
DMS
|
|
|
369 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OMC
|
|
|
357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jeode
|
|
|
|
|
|
|
91 |
|
|
|
91 |
|
|
|
670 |
|
|
|
7,256 |
|
SoftWindows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
1,196 |
|
|
$ |
426 |
|
|
$ |
541 |
|
|
$ |
710 |
|
|
$ |
7,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by geographic area is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended | |
|
Year Ended | |
|
|
June 30, | |
|
December 31, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2004 | |
|
2003 | |
|
2002 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
|
|
U.S.
|
|
$ |
225 |
|
|
$ |
150 |
|
|
$ |
150 |
|
|
$ |
410 |
|
|
$ |
6,745 |
|
Asia Pacific
|
|
|
255 |
|
|
|
185 |
|
|
|
300 |
|
|
|
59 |
|
|
|
311 |
|
EMEA
|
|
|
716 |
|
|
|
91 |
|
|
|
91 |
|
|
|
241 |
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,196 |
|
|
$ |
426 |
|
|
$ |
541 |
|
|
$ |
710 |
|
|
$ |
7,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of total revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
19 |
% |
|
|
35 |
% |
|
|
28 |
% |
|
|
58 |
% |
|
|
93 |
% |
Asia Pacific
|
|
|
21 |
% |
|
|
43 |
% |
|
|
55 |
% |
|
|
8 |
% |
|
|
4 |
% |
EMEA
|
|
|
60 |
% |
|
|
22 |
% |
|
|
17 |
% |
|
|
34 |
% |
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues are attributed to countries based on the principal
address of the customer.
As of June 30, 2005, the majority of our long-lived assets
are located outside the United States, principally in Sweden.
All of our net intangible assets ($2,290,000), goodwill
($416,000) and other non-current assets ($228,000) are located
outside the United States. $44,000 of our net fixed assets are
located outside the United States. At December 31, 2004 and
2003, substantially all of our long-lived assets were located in
the United States.
|
|
Note 9 |
Equity Transactions and Warrants: |
|
|
|
Recent Sales of Unregistered Securities |
In 1999, a private placement transaction resulted in an
allocation of $1.4 million to mandatorily redeemable
warrants, of which $590,000 was allocated to the warrants
issued, and $850,000 was allocated to additional warrants
issuable under certain circumstances. During the quarter ended
June 30, 2003, $850,000, which represented the relative
fair value of the additional warrants issuable in connection
with the 1999 private placement, was reclassified from
manditorily redeemable warrants to additional paid-in capital.
The reclassification was a result of the expiration of our
obligation to issue these warrants.
F-22
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Amounts classified as warrants will remain outside of
shareholders equity for the life of the warrant or until
they are exercised, whichever occurs first. This classification
reflects certain potential cash payments that may occur, should
we complete a major transaction, such as a takeover, during the
life of the warrants.
In August 2003, warrants issued in the 1999 private placement
were modified to reduce their exercise price to $0.40 per
share. The modification was accounted for in accordance with
SFAS 123 and resulted in a charge of approximately $88,000
to earnings and an increase in the value of the mandatorily
redeemable warrants. In September 2003 and November 2003,
warrants to purchase 334,177 and 112,500 ordinary shares
were exercised for net proceeds of approximately $128,000 and
$92,000, respectively. In connection with the exercise of the
warrants, $640,000 was reclassified from mandatorily redeemable
warrants to additional paid-in capital. In December 2004, the
remaining warrants outstanding expired and $38,000 was
reclassified from mandatorily redeemable warrants to additional
paid-in capital. Fusion Capital exercised warrants to
purchase 2,000,000 ordinary shares in September 2003
resulting in net proceeds of approximately $668,000.
On November 24, 2000, we issued a total of 3,600,000
ordinary shares at a price of $5.00 per unit. Each share
comprises one ADS and one half of one warrant to purchase one
ADS. The registration statement became effective on
December 24, 2000. The warrants expired on
November 24, 2004. As compensation for services in
connection with this private placement, we (i) issued five
year warrants to purchase 225,000 of our ADSs at an
exercise price of $5.00 per share, and (ii) paid a
cash compensation equal to 6% of the gross proceeds received by
us in the private placement to the placement agent. These
warrants remain outstanding and expire November 24, 2005.
On February 12, 2001, we entered into agreements whereby we
issued 940,000 ordinary shares in ADS form at a price of
$5.00 per share to a total of 4 investors, including Wind
River Systems, Inc., and a member of our board of directors. We
also issued warrants to purchase 470,000 ADSs to the
investors, at an exercise price per share of the lower of the
average quoted closing sale price of our ADSs for the ten
trading days ending on the day preceding the date of the warrant
holders intent to exercise less a 10% discount, and
$6.00 per share. We received $4.7 million less
offering expenses totaling $0.5 million. All of these
warrants were exercised in January 2004, resulting in proceeds
of approximately $400,000 with $10,000 of issuance costs. We
also issued warrants to purchase 25,000 ADSs to the
placement agent exercisable at a price of $5.00 per share.
These warrants are exercisable and expire on February 12,
2006. The securities were issued in reliance upon the exemption
from registration provided under Regulation D promulgated
under the Securities Act.
In September 2003, 1,613,465 ordinary shares in ADS form were
purchased under the 2002 Fusion Capital securities subscription
agreement resulting in proceeds of $827,000 less offering
expenses of $89,000. In November 2003, Fusion Capital purchased
1,766,667 ordinary shares in ADS form. We received
$1.3 million less offering expenses totaling $114,000. In
accordance with the subscription agreement, Fusion Capital may
not beneficially own more than 9.9% of the total ordinary
shares. As a result, Fusion Capital requested that we only issue
1,000,000 shares and issue the balance at a later date.
This resulted in $575,000 recorded as an ordinary share
subscription in the equity section of the balance sheet as of
December 31, 2003. In January 2004, new ordinary shares of
766,667 were issued to Fusion Capital, for $575,000 net of
issuance expenses of $10,000, pursuant to a binding commitment
to deliver such shares entered into in November 2003.
In November 2003, we issued a warrant to purchase up to 500,000
ADSs to a strategic partner. The warrant becomes exercisable
upon achievement of certain milestones and terminates on the
third anniversary of the final milestone. The exercise price is
$1.03 per share with respect to the first milestone, and
the average of $1.03 per share and the then-current market
price with respect to the other milestones. At June 30,
2005, 200,000 of the warrants were vested, exercisable, and
resulted in a charge of $129,000 to expense and additional
paid-in capital in the first quarter of 2004. The warrant will
be valued as it vests and future charges will be recorded based
on the amount of the warrant that vests using the Black-Scholes
pricing model.
F-23
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On January 5, 2004, we issued 2,262,500 ordinary shares in
ADS form at a price of $0.80 to a total of 10 investors. We
also issued warrants to purchase 565,625 ADSs to the
investors at an exercise price of $1.04. The warrants are
exercisable immediately and expire January 5, 2009. We
received $1.8 million less offering expenses totaling
approximately $0.2 million in this transaction. We also
issued warrants to purchase 108,562 ADSs to the two principals
of the placement agent, half of which are exercisable at a price
of $1.09 per share and the other half at $0.92 per
share. These warrants are exercisable immediately and expire
January 5, 2009.
On October 18, 2004, Insignia closed two equity financing
transactions in which we raised over $2.3 million, net of
transaction costs. We closed a private placement financing with
certain institutional and other accredited investors pursuant to
which we issued and sold 3,208,499 newly issued ADSs and
warrants to purchase 802,127 ADSs, for a total purchase
price of approximately $1.5 million, or $1.3 million
net of transaction costs. The shares were priced at
$0.48 per share, and the warrants have an exercise price of
$1.06 per share. The warrants may be exercised any time
after the date that is six months after the closing of the
private placement until the earlier of April 18, 2010 or a
change of control of Insignia. Nash Fitzwilliams Ltd. served as
the private placement agent in the private placement. We issued
warrants to purchase an aggregate of 204,597 ADSs to the two
principals of Nash Fitzwilliams Ltd. as placement agent. The
warrants issued to the Nash Fitzwilliams Ltd.s
principals have the same exercise price and terms as the
warrants issued to the investors in the private placement. Two
investors in this private placement were related parties of
Insignia. Mark McMillan, our Chief Executive Officer, invested
$25,000 to purchase 52,083 ADSs and warrants to
purchase 13,021 ADSs. In addition Vincent Pino, one of our
directors, and his immediate family invested $200,000 to
purchase 416,667 ADSs and warrants to purchase 104,167
ADSs. As part of the transaction, we agreed to file a resale
registration statement with the Securities and Exchange
Commission for the purpose of registering the resale of the
shares, and the shares underlying the warrants, issued in the
private placement. Additionally, under a previously executed
securities subscription agreement, we sold to Fusion Capital
2,500,000 shares of newly issued ADSs at a purchase price
of $0.40 per share, resulting in proceeds of approximately
$1.0 million, net of transaction costs. As of
October 18, 2004, we had sold an aggregate of
$3.152 million of Insignias ADSs (out of a total
potential issuance of $6 million under the securities
subscription agreement) to Fusion Capital.
During January 2005, we sold 299,007 shares for $200,000
under the 2002 Fusion Capital agreement. On February 9,
2005, Insignia sold to Fusion Capital 3,220,801 ADSs at a
purchase price of $0.40 per share, resulting in proceeds of
approximately $1.3 million. These shares were issued to
Fusion Capital in a private placement. Insignia intends to file
a registration statement in order to register the resale of
these shares.
On February 9, 2005, Insignia and Fusion Capital entered
into a mutual termination agreement pursuant to which the 2002
Fusion Capital securities subscription agreement was terminated.
As a result of this termination, the 2,000,000 shares
issued on exercise of the warrants (described above) may be
resold by Fusion Capital under the Companys
existing S-1
registration statement.
On February 10, 2005, Insignia entered into the 2005 Fusion
Capital securities subscription agreement with Fusion Capital to
sell ADSs up to an aggregate purchase price of $12 million
(subject to daily maximum purchase amounts) to Fusion Capital
over a period of 30 months (the 2005 Fusion Capital
securities subscription agreement). The shares will be
priced based on a market-based formula at the time of purchase.
The commencement of funding under the 2005 Fusion Capital
securities subscription agreement is subject to certain
conditions, including the declaration of effectiveness by the
Securities and Exchange Commission of a registration statement
covering the ADSs to be purchased by Fusion Capital under the
2005 Fusion Capital securities subscription agreement. The
timing of a registration statement covering the ADSs to be
purchased by Fusion Capital being declared effective is not
within Insignias control. Any delay in the commencement of
funding under the 2005 Fusion Capital securities subscription
agreement could jeopardize Insignias business. As a
commitment fee for this facility Fusion Capital received
warrants for 2,000,000 shares exercisable at the
F-24
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
greater of £0.205 or $0.40 per share and for
2,000,000 shares exercisable at £0.205 each. These
warrants are exercisable immediately and expire on
February 28, 2010.
On March 16, 2005, we closed our acquisition of Mi4e, a
private company headquartered in Stockholm, Sweden. The
consideration paid in the transaction was 2,969,692 ADSs
representing ordinary shares and another 989,896 ADSs will be
issuable on March 31, 2006, subject to potential offset for
breach of representations, warranties and covenants. In addition
up to a maximum of 700,000 Euros is payable in a potential earn
out based on a percentage of future revenue collected from sales
of existing Mi4e products. At June 30, 2005, $22,000 of
this earn out was earned.
In June 2005, the Company issued convertible notes to three
shareholders in exchange for a bridge financing of $275,000.
These notes were converted into the Series A preferred
stock described below on June 30, 2005. In consideration of
this bridge financing we accrued loan fees in the form of ADSs
representing 45,833 ordinary shares and warrants to purchase an
aggregate of 45,833 ADSs at an exercise price of $0.58 per
share were issued; these shares were valued at a market value of
$25,200 and the warrants had a fair value, calculated using the
Black-Scholes model, of approximately $17,000. These warrants
are exercisable on December 21, 2005 and expire on
June 30, 2010.
On June 30, 2005 and July 5, 2005, we and our
wholly-owned subsidiary Insignia Solutions Inc. (the
Subsidiary) entered into Securities Subscription
Agreements with Fusion Capital and other investors (each, an
Investor and collectively, the
Investors). Pursuant to these subscription
agreements, Investors invested an aggregate of $1,000,000 on
June 30, 2005 (including exchange of the $275,000 bridge
notes), and we completed a second closing on July 5, 2005
for an additional $440,400. Pursuant to these subscription
agreements, the Subsidiary issued its Series A preferred
stock, no par value per share, to the Investors. The preferred
stock is non-redeemable. The shares of preferred stock (plus all
accrued and unpaid dividends thereon) held by each Investor are
exchangeable for ADSs (i) at any time at the election of
such Investor, (ii) automatically upon written notice by us
to such Investor in the event that the sale price of the ADSs on
the Nasdaq SmallCap Market is greater than $1.50 per share
for a period of ten consecutive trading days, and certain other
conditions are met, and (iii) automatically to the extent
any shares of the preferred stock have not been exchanged prior
to June 30, 2007. The preferred stock will accrue dividends
for two years at a rate of 15% per year compounded
annually, payable in the form of additional ADSs. Including
accruable dividends, the shares of preferred stock issued on
June 30, 2005, together with the additional shares issued
on July 5, 2005, will be exchangeable for 3,306,251 and
1,456,075 ADSs, respectively, at an initial purchase price of
$0.40 per ADS. Pursuant to the above subscription
agreements, we also issued to the Investors on June 30,
2005 and July 5, 2005, warrants to purchase an aggregate of
2,500,000 and 1,101,000 ADSs, respectively, at an exercise price
per share equal to the greater of $0.50 or the U.S. Dollar
equivalent of 20.5 U.K. pence. These warrants are immediately
exercisable and expire on June 30, 2010. We also entered
into registration rights agreements with the Investors pursuant
to which we agreed to file a registration statement with the
Securities and Exchange Commission covering the resale of
(i) the ADSs issued to the Investors upon exchange of the
Preferred Stock under their subscription agreements and
(ii) the ADSs issuable upon exercise of their warrants.
The issuance of the Series A preferred stock resulted in a
beneficial conversion feature, calculated in accordance with
EITF No. 00-27,
Application of Issue No. 98-5, Accounting for
Convertible Securities with Beneficial Conversion Features of
Contingently Adjustable Conversion Ratios to Certain Convertible
Instruments based upon the conversion price of the
preferred stock into ADSs, and the fair value of the ADSs at the
date of issue. Accordingly, the warrants issued on June 30,
2005 were valued at $585,000, using a Black-Scholes model, and
the Company recognized $415,000, as a charge to additional
paid-in-capital to
account for the deemed dividend on the preferred stock as of the
issuance date, which represented the amount of the proceeds
allocated to the preferred stock. The amount of the deemed
dividend related to the beneficial
F-25
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
conversion feature was recorded upon the issuance of the
preferred stock, as the preferred stock can be converted to ADSs
by the holder at any time.
On October 17, 2002, we entered into a securities
subscription agreement (Agreement) with Fusion
Capital, pursuant to which Fusion Capital has agreed to
purchase, on each trading day following the effectiveness of a
registration statement covering the American Depository Shares
to be purchased by Fusion Capital, $10,000 of our American
Depository Shares up to an aggregate of $6.0 million over a
period of 30 months. The purchase price of the American
Depository Shares will be equal to a price based upon the future
market price of the shares without any fixed discount to the
market price. In order to be in compliance with Nasdaq rules, we
could not sell our ordinary shares to Fusion Capital at a price
below $0.38, which represents the greater of the book value per
share of our ordinary shares as of September 30, 2002 or
the closing sale price per share of our ADSs on October 16,
2002. If we elect to sell our shares to Fusion Capital at a
price per share below $0.38, we first would be required to
obtain shareholder approval in order to be in compliance with
applicable Nasdaq rules. Under the laws of England and Wales, we
are not permitted to sell our ADSs at a purchase price that is
less than the nominal value of our ordinary shares. Currently,
the nominal value per ordinary share is the U.S. dollar
equivalent of 20.5 pence. As of December 31, 2004, new
ordinary shares of 6,480,192 were purchased under the Fusion
Capital securities subscription agreement for a total of
$3.6 million, net of issuance costs. Of this amount,
$190,000 was recorded as an other receivable on the consolidated
balance sheet at December 31, 2004 as payment was not
received until January 2005.
Under the terms of the Agreement, we issued to Fusion Capital
one redeemable warrant for ADSs representing 1,000,000 ordinary
shares, and one non-redeemable warrant for ADSs representing
1,000,000 ordinary shares. The exercise price per share of each
warrant was the U.S. dollar equivalent of 20.5 pence. Each
warrant expires on September 30, 2007. The fair value of
the warrants was estimated at $544,000 on the date of grant
using the Black-Scholes pricing model with the following
assumptions: no dividend yield; risk-free rate of 2.5%;
volatility of 101%; and expected life of five years. The fair
value of the warrants have been expensed in other expense
entirely in the year-ended December 31, 2002. Unless an
event of default (including termination of the agreement) occurs
under the Agreement, the shares issuable upon exercise of these
warrants must be held by Fusion Capital until 30 months
from the date of the Agreement or the date the Agreement is
terminated. Fusion Capital exercised their 2,000,000 warrants
for $668,000, net of issuance costs.
The following table summarizes activity on warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants Outstanding | |
|
Warrants Outstanding | |
|
|
and Exercisable | |
|
Exercise Price | |
|
|
| |
|
| |
Balance, December 31, 2001
|
|
|
2,591,334 |
|
|
$ |
4.77 |
|
|
- |
|
$ |
6.00 |
(1) |
|
Granted
|
|
|
2,000,000 |
|
|
|
par value |
|
|
|
|
|
|
|
|
Exercised
|
|
|
(400,000 |
) |
|
|
|
|
|
|
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2002
|
|
|
4,191,334 |
|
|
|
par value |
|
|
- |
|
$ |
6.00 |
(1) |
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(2,446,677 |
) |
|
$ |
0.345 |
|
|
- |
|
$ |
0.8371 |
|
|
Lapsed
|
|
|
(1,005,000 |
) |
|
|
|
|
|
|
|
$ |
6.00 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2003
|
|
|
739,657 |
|
|
$ |
4.77 |
|
|
- |
|
$ |
6.00 |
(1) |
|
Granted
|
|
|
1,880,911 |
|
|
$ |
0.92 |
|
|
- |
|
$ |
1.09 |
|
|
Exercised
|
|
|
(470,000 |
) |
|
|
|
|
|
|
|
$ |
6.00 |
(1) |
|
Lapsed
|
|
|
(19,657 |
) |
|
|
|
|
|
|
|
$ |
4.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
F-26
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants Outstanding | |
|
Warrants Outstanding | |
|
|
and Exercisable | |
|
Exercise Price | |
|
|
| |
|
| |
Balance, December 31, 2004
|
|
|
2,130,911 |
|
|
$ |
0.92 |
|
|
- |
|
$ |
5.00 |
|
|
Granted
|
|
|
6,738,355 |
|
|
|
0.37 |
|
|
- |
|
$ |
1.11 |
(2) |
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2005
|
|
|
8,869,266 |
|
|
$ |
0.37 |
|
|
- |
|
$ |
5.00 |
(2) |
|
|
|
|
|
|
|
|
(1) |
The $6.00 warrants are the lesser of $6.00 or 90% of
10-day average market
value. |
|
(2) |
2,000,000 of the warrants are exercisable at £0.205 ($0.37
as of June 30, 2005), 2,000,000 of the warrants are
exercisable at the greater of £0.205 or $0.40 and 2,500,000
of the warrants are exercisable at the greater of £0.205 or
$0.50. |
|
|
Note 10 |
Sale of Java Virtual Machine Assets: |
On February 7, 2003, we entered into a loan agreement with
Esmertec whereby Esmertec loaned Insignia $1.0 million at
an interest rate of prime plus two percent. The principal amount
of $1.0 million was repaid on January 15, 2004 by
offsetting that amount with a receivable from Esmertec relating
to the product line purchase. All remaining accrued interest of
$55,161 was repaid on March 15, 2004 by offsetting the
accrued interest against prepaid royalties. Accordingly, there
are no outstanding balances or future amounts due to Esmertec
under the loan agreement as of December 31, 2004.
On March 4, 2003, we entered into several other agreements
with Esmertec including a definitive agreement to sell certain
assets relating to our Jeode product in exchange for
$3.5 million due in installments through April 2004. The
transaction closed on April 23, 2003 and was amended on
June 30, 2004. The assets sold primarily included the fixed
assets, customer agreements and employees related to the Jeode
product. Under the terms of the Agreements, Esmertec also became
the exclusive master distributor of the Jeode technology in
exchange for $3.4 million in minimum guaranteed royalties
through October 2004.
Under the original agreements, Insignia could have earned up to
an additional $4.0 million over the subsequent three year
period from the effective date of the agreement based on a
percentage of Esmertecs sales of the Jeode product during
the period. Additionally, the parties entered into a cooperative
agreement whereas Esmertec would promote Insignias
SSP software product to Esmertecs mobile platform
customers.
As part of the sale of our Jeode product, we transferred 42
employees to Esmertec, of which 31 were development engineers.
In addition, as part of the sale, Esmertec entered into an
agreement with our U.K. building landlord in order to assume the
lease on one of the two buildings leased by Insignia.
On February 13, 2004, Insignia and Esmertec executed the
final purchase agreement upon signing the Limited Assignment of
Rights of Technology License and Distribution Agreement. The
final purchase agreement transferred the intellectual property
of Jeode and the title for Insignias remaining prepaid
royalties to Esmertec.
On June 30, 2004, Insignia and Esmertec executed a
Termination and Waiver Agreement. The Agreement offset Esmertec
related liabilities and deferred revenue totaling $853,000
against $600,000 of remaining guaranteed royalty payments due
from Esmertec in exchange for a final cash payment of $185,000.
The resulting net gain of $302,000 was recorded as other income
in the second quarter of 2004 and is net of expenses. The final
payment was received from Esmertec on July 8, 2004.
The Jeode platform had been our principal product line since the
third quarter of 1999. With the completion of the sale of our
Jeode product line to Esmertec in February 2004, Insignias
sole product line consisted of its SSP products for the mobile
handset and wireless carrier industry. We began shipment of our
SSP product to customers in the fourth quarter of 2003. In
October 2004, we launched our OMC product. In
F-27
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
March 2005, we acquired Mi4e, a private company headquartered in
Stockholm, Sweden. Mi4e was founded in 2003 and had $646,000 of
sales in 2004. Mi4es main product, DMS, is a mobile device
management infrastructure solution for mobile operators that
support the OMA client provisioning specification.
|
|
Note 11 |
Notes Payable and Line of Credit: |
With the March 16, 2005 acquisition of Mi4e, Insignia
assumed two notes payable. The largest note is to ALMI
Företags Partner (ALMI) and is referred to as a
regional development loan. The total loan amount was
for Swedish Krona (SEK) 700,000 or approximately
$90,000. This note is to be repaid by February 28, 2007 in
quarterly installments of approximately SEK 54,000 or
approximately $7,000. The interest rate on this note from
July 1, 2005 is 8.75% per annum. As of June 30,
2005, the outstanding balance of the ALMI note was approximately
SEK 345,000 or approximately $44,000. This loan is secured
by a chattel mortgage in the amount of SEK 700,000 or
approximately $90,000.
In addition to the ALMI note payable, there is a note payable to
Skandinaviska Enskilda Banken (SEB). The total note
amount was SEK 300,000 or approximately $39,000. The interest
rate on the SEB note is approximately 6.75% per annum. As
of June 30, 2005, the outstanding balance was approximately
SEK 158,000 or approximately $20,000. This note is to be repaid
by January 2007 in monthly installments of approximately SEK
8,000 or approximately $1,000. This loan is secured by a chattel
mortgage in the amount of SEK 500,000 or approximately
$64,000.
We also have a line of credit of SEK 200,000 or
approximately $25,500 with SEB. As of June 30, 2005 there was no
balance outstanding under this line. There is a commitment fee
of 1.5% per annum on this line of credit and the borrowings bear
interest at the rate of 5% per annum.
On March 28, 2002, Insignias U.S. subsidiary,
Insignia Solutions, Inc. (Insignia U.S.) entered
into an accounts receivable financing agreement with Silicon
Valley Bank. The financing agreement allowed Insignia
U.S. to borrow an amount up to 80% of eligible receivables
not to exceed $1,200,000 with interest at the banks prime
rate plus two percentage points. Borrowings are subject to
compliance with certain covenants, including a requirement to
maintain specific financial ratios. Borrowings were secured by
substantially all of the assets of Insignia U.S. There were
no outstanding borrowings under this credit facility, and the
credit line was cancelled on February 12, 2003.
On February 13, 2001, we entered into a promissory note
with Richard M. Noling, then President and Chief Executive
Officer (and currently a director) of Insignia whereby
Mr. Noling borrowed $150,000 from the
U.S.-based subsidiary
of Insignia. The promissory note was due in three equal
installments, on each annual anniversary from the date of the
note. The note was amended on January 24, 2002 to extend
the first and subsequent installments one year. The first
installment was due on February 13, 2003.
Mr. Nolings employment was terminated with Insignia
effective February 14, 2003. We forgave, effective
March 6, 2003 the balance of the loan, $125,363, in lieu of
any bonus compensation. Interest accrued on the unpaid principal
balance at a rate per annum equal to the prime lending rate of
interest as listed in the Wall Street Journal plus 1%.
Accrued interest was due and payable monthly in arrears on the
last calendar day of each month.
Two investors in the private placement on October 18, 2004
were related parties of Insignia. Mark McMillan, our Chief
Executive Officer, invested $25,000 to purchase 52,083 ADSs
and warrants to purchase 13,021 ADSs. In addition Vincent
Pino, one of our directors, and his immediate family invested
$200,000 to purchase 416,667 ADSs and warrants to
purchase 104,167 ADSs.
At December 31, 2004, the Company had $190,000 of other
receivables due from Fusion Capital relating to the purchase of
ADSs under the October 17, 2002 subscription agreement.
This amount was received in January 2005.
F-28
INSIGNIA SOLUTIONS PLC
NOTES TO CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On March 16, 2005, we closed our acquisition of Mi4e. The
consideration paid in the transaction was 2,969,692 ADSs
representing ordinary shares and another 989,896 ADSs issuable
on March 31, 2006, subject to potential offset for breach
of representations, warranties and covenants. In addition up to
a maximum of 700,000 Euros is payable in a potential earn-out
based on a percentage of future revenue collected from sales of
existing Mi4e products. As of June 30, 2005, $22,000 was
earned. Anders Furehed, our senior vice president of European
operations, was an indirect 50% shareholder of Mi4e and thus
received 1,484,846 ADSs on the closing of the acquisition.
|
|
Note 13 |
Joint Venture Agreement: |
On December 31, 2003, we entered into a joint venture
agreement with J-Tek Corporation to form Insignia Asia
Chusik Hoesa (Insignia Asia). We own 50% of the
entity and are accounting for this investment under the equity
method of accounting. In 2004, we made two investments of
$75,000 each and shared in losses recognized of approximately
$82,000. During the year ended December 31, 2004, Insignia
recognized license revenue of $75,000 from Insignia Asia. In the
six months ended June 30, 2005, we shared in losses
recognized of $68,000 and Insignia recognized license revenue of
$188,000 from Insignia Asia. At June 30, 2005, our
investment in the joint venture has been written down to $0.
In February 2003, we announced a restructuring of the
organization to focus on the device management technology. We
restructured in both March and June resulting in a 62% headcount
reduction and restructuring charges and payments of $498,000
from March through December 2003. In the third quarter of 2002,
we completed a worldwide reduction of headcount of approximately
11% of our staff. Restructuring expenses of $296,000 consisted
of severance payments made during the third and fourth quarters
of 2002. Restructuring expenses which represented 70% and 4% of
total revenues in 2003 and 2002, respectively, consisted of
costs related to terminated employees, including severance
payments as well as national insurance costs where legally
required. At June 30, 2005 we had no future liability to
any of the terminated employees.
|
|
Note 15 |
Subsequent Events: |
At our general meeting of shareholders held on
September 30, 2005, our shareholders approved an increase
of 35,000,000 ordinary shares to our authorized share capital
and a reduction of the nominal value of our ordinary shares from
20 pence per share to 1 pence per share. The reduction in the
nominal value of our ordinary shares will become effective once
the order of the English High Court confirming it is registered
with the U.K. Registrar of Companies, which we expect to be
completed by the end of January 2006. The increase in our
authorized share capital is conditional upon the reduction of
the nominal value of our ordinary shares becoming effective.
Insignia entered into a bank loan agreement on
September 30, 2005. This agreement allows Insignia to
finance certain eligible accounts receivable. The bank, at its
sole discretion, may advance for each receivable the advance
rate multiplied by the receivable. Insignia can receive as a
cash advance up to 80% of the eligible receivables up to a total
of $1.0 million on qualified receivables of
$1.25 million. The agreement has a one year term and all
assets and intellectual property of the Company is collateral on
this agreement.
On September 22, 2005, Insignia received an advance of
$150,000 from Fusion Capital. This advance is intended to be an
advance on the 2005 Fusion Capital securities subscription
agreement (see Note 9) and, as such, will be used by Fusion
Capital to purchase ordinary shares of Insignia. If the
registration of securities does not become final with the
Securities and Exchange Commission, the $150,000 advance will
become a loan payable.
F-29
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of Insignia Solutions
plc:
We have audited the accompanying consolidated balance sheets of
Insignia Solutions plc and subsidiaries as of June 30, 2005
and December 31, 2004 and 2003, and the related
consolidated statements of operations, shareholders
equity, and cash flows for the six months ended June 30,
2005 and for each of the two years in the period ended
December 31, 2004. The consolidated financial statements
are the responsibility of the Companys management. Our
responsibility is to express an opinion on these consolidated
financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial
statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the consolidated financial statements. An audit
also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Insignia Solutions plc and subsidiaries as of
June 30, 2005 and December 31, 2004 and 2003, and the
results of their operations and their cash flows for the six
months ended June 30, 2005 and for each of the two years in
the period ended December 31, 2004 in conformity with
accounting principles generally accepted in the United States of
America.
As discussed in Note 1 to the consolidated financial
statements, the Companys recurring losses from operations
raise substantial doubt about its ability to continue as a going
concern. Managements plans as to these matters are also
described in Note 1. The consolidated financial statements
do not include any adjustments that might result from the
outcome of this uncertainty.
|
|
|
/s/ Burr, Pilger & Mayer LLP |
Palo Alto, California
August 16, 2005, except as to Note 15,
which
is as of September 30, 2005
F-30
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of Insignia Solutions
plc
In our opinion, the accompanying consolidated financial
statements of operations, cash flows and changes in
shareholders equity for the year ended December 31,
2002 present fairly, in all material respects, the results of
the operations and the cash flows of Insignia Solutions plc and
its subsidiaries for the year ended December 31, 2002 in
conformity with accounting principles generally accepted in the
United States of America. These financial statements are the
responsibility of the Companys management. Our
responsibility is to express an opinion on these financial
statements based on our audit. We conducted our audit of these
statements in accordance with auditing standards of the Public
Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining on a
test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles
used and significant estimates made by management, and
evaluating the overall financial statement presentation. We
believe that our audit provides a reasonable basis for our
opinion.
|
|
|
/s/ PRICEWATERHOUSECOOPERS LLP |
San Jose, California
March 28, 2003
F-31
INSIGNIA SOLUTIONS PLC
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, amounts in thousands, except share and per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, | |
|
December 31, | |
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
ASSETS |
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
25 |
|
|
$ |
902 |
|
|
Restricted cash
|
|
|
50 |
|
|
|
50 |
|
|
Accounts receivable, net of allowances of $175 and $0,
respectively
|
|
|
922 |
|
|
|
175 |
|
|
Other receivables
|
|
|
5 |
|
|
|
241 |
|
|
Tax receivable
|
|
|
124 |
|
|
|
322 |
|
|
Prepaid expenses
|
|
|
309 |
|
|
|
456 |
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,435 |
|
|
|
2,146 |
|
Property and equipment, net
|
|
|
86 |
|
|
|
140 |
|
Intangible assets, net
|
|
|
2,193 |
|
|
|
|
|
Goodwill
|
|
|
503 |
|
|
|
|
|
Investment in affiliate
|
|
|
|
|
|
|
68 |
|
Other assets
|
|
|
236 |
|
|
|
233 |
|
|
|
|
|
|
|
|
|
|
$ |
4,453 |
|
|
$ |
2,587 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
1,149 |
|
|
$ |
241 |
|
|
Accrued liabilities
|
|
|
1,154 |
|
|
|
995 |
|
|
Notes payable
|
|
|
40 |
|
|
|
|
|
|
Deferred revenue
|
|
|
97 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
2,440 |
|
|
|
1,246 |
|
|
Notes payable net of current portion
|
|
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
2,604 |
|
|
|
1,246 |
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 6)
|
|
|
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
|
Preferred shares, £0.20 par value:
3,000,000 shares authorized; no shares issued
|
|
|
|
|
|
|
|
|
|
Ordinary shares, £0.20 par value:
75,000,000 shares authorized; 42,503,025 and
35,722,205 shares issued and outstanding in 2005 and 2004,
respectively
|
|
|
14,496 |
|
|
|
11,939 |
|
|
Additional paid-in capital
|
|
|
66,574 |
|
|
|
64,459 |
|
|
Ordinary share subscription
|
|
|
712 |
|
|
|
|
|
|
Accumulated deficit
|
|
|
(79,472 |
) |
|
|
(74,596 |
) |
|
Other accumulated comprehensive loss
|
|
|
(461 |
) |
|
|
(461 |
) |
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
1,849 |
|
|
|
1,341 |
|
|
|
|
|
|
|
|
|
|
$ |
4,453 |
|
|
$ |
2,587 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
F-32
INSIGNIA SOLUTIONS PLC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, amounts in thousands, except per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
$ |
464 |
|
|
$ |
100 |
|
|
$ |
1,381 |
|
|
$ |
521 |
|
|
Service
|
|
|
338 |
|
|
|
7 |
|
|
|
617 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenues
|
|
|
802 |
|
|
|
107 |
|
|
|
1,998 |
|
|
|
533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License
|
|
|
42 |
|
|
|
|
|
|
|
125 |
|
|
|
28 |
|
|
Service
|
|
|
150 |
|
|
|
|
|
|
|
166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of net revenues
|
|
|
192 |
|
|
|
|
|
|
|
291 |
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
610 |
|
|
|
107 |
|
|
|
1,707 |
|
|
|
505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
608 |
|
|
|
578 |
|
|
|
1,937 |
|
|
|
1,923 |
|
|
Research and development
|
|
|
553 |
|
|
|
654 |
|
|
|
2,144 |
|
|
|
2,126 |
|
|
General and administrative
|
|
|
753 |
|
|
|
603 |
|
|
|
2,237 |
|
|
|
1,864 |
|
|
Amortization of intangible assets
|
|
|
97 |
|
|
|
|
|
|
|
207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
2,011 |
|
|
|
1,835 |
|
|
|
6,525 |
|
|
|
5,913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(1,401 |
) |
|
|
(1,728 |
) |
|
|
(4,818 |
) |
|
|
(5,408 |
) |
Interest income (expense), net
|
|
|
2 |
|
|
|
4 |
|
|
|
(40 |
) |
|
|
6 |
|
Other income (expense), net
|
|
|
17 |
|
|
|
(3 |
) |
|
|
23 |
|
|
|
248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(1,382 |
) |
|
|
(1,727 |
) |
|
|
(4,835 |
) |
|
|
(5,154 |
) |
Provision for (benefit from) income taxes
|
|
|
5 |
|
|
|
2 |
|
|
|
41 |
|
|
|
(211 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(1,387 |
) |
|
|
(1,729 |
) |
|
|
(4,876 |
) |
|
|
(4,943 |
) |
Accretion of dividend on subsidiary preferred stock
|
|
|
(54 |
) |
|
|
|
|
|
|
(54 |
) |
|
|
|
|
Deemed dividend related to beneficial conversion feature of
subsidiary preferred stock
|
|
|
(196 |
) |
|
|
|
|
|
|
(611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
(1,637 |
) |
|
$ |
(1,729 |
) |
|
$ |
(5,541 |
) |
|
$ |
(4,943 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
42,495 |
|
|
|
29,384 |
|
|
|
41,475 |
|
|
|
29,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
F-33
INSIGNIA SOLUTIONS PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended | |
|
|
September 30, | |
|
|
| |
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(4,876 |
) |
|
$ |
(4,943 |
) |
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
82 |
|
|
|
77 |
|
|
|
Amortization of intangible assets
|
|
|
207 |
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
|
175 |
|
|
|
|
|
|
|
Non-cash charge for warrants, shares and stock options
|
|
|
64 |
|
|
|
353 |
|
|
|
Equity in net loss of affiliate
|
|
|
68 |
|
|
|
40 |
|
|
|
Gain on sale of product line
|
|
|
|
|
|
|
(302 |
) |
|
|
Loss on disposal of property and equipment
|
|
|
6 |
|
|
|
|
|
|
Net changes in assets and liabilities, net of acquired assets
and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(781 |
) |
|
|
(439 |
) |
|
|
Other receivables
|
|
|
248 |
|
|
|
(225 |
) |
|
|
Tax receivable
|
|
|
203 |
|
|
|
(38 |
) |
|
|
Prepaid royalties
|
|
|
|
|
|
|
2,185 |
|
|
|
Prepaid expenses
|
|
|
158 |
|
|
|
152 |
|
|
|
Other noncurrent assets
|
|
|
(3 |
) |
|
|
(3 |
) |
|
|
Accounts payable
|
|
|
827 |
|
|
|
(74 |
) |
|
|
Accrued liabilities
|
|
|
20 |
|
|
|
(318 |
) |
|
|
Deferred revenue
|
|
|
(134 |
) |
|
|
(627 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(3,736 |
) |
|
|
(4,162 |
) |
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(14 |
) |
|
|
(67 |
) |
|
Investment in affiliate
|
|
|
|
|
|
|
(75 |
) |
|
Acquisition of Mi4e, net of cash acquired
|
|
|
149 |
|
|
|
|
|
|
Increase in restricted cash
|
|
|
|
|
|
|
(30 |
) |
|
Proceeds from sale of property and equipment
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
139 |
|
|
|
(172 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of shares, net
|
|
|
2,235 |
|
|
|
1,604 |
|
|
Proceeds from exercise of warrants
|
|
|
|
|
|
|
389 |
|
|
Proceeds from exercise of stock options and employee stock
purchases
|
|
|
114 |
|
|
|
606 |
|
|
Proceeds from notes payable
|
|
|
425 |
|
|
|
|
|
|
Repayment of notes payable
|
|
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
2,720 |
|
|
|
2,599 |
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(877 |
) |
|
|
(1,735 |
) |
Cash and cash equivalents at beginning of the period
|
|
|
902 |
|
|
|
2,212 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of the period
|
|
$ |
25 |
|
|
$ |
477 |
|
|
|
|
|
|
|
|
Supplemental non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
Non-cash issuance of shares for acquired business
|
|
$ |
2,749 |
|
|
$ |
|
|
|
|
|
|
|
|
|
Non-cash issuance of shares upon conversion of notes payable
|
|
$ |
275 |
|
|
$ |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed
consolidated financial statements.
F-34
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
|
|
Note 1. |
Basis of presentation |
The accompanying unaudited condensed consolidated financial
statements of Insignia Solutions plc (Insignia,
us, our, we, the
Registrant or the Company) have been
prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial
information and pursuant to the instructions to
Form 10-Q. The
unaudited interim financial statements have been prepared on the
same basis as the annual financial statements and, in the
opinion of management, reflect all adjustments, consisting of
normal recurring adjustments, considered necessary for a fair
presentation. Interim results are not necessarily indicative of
results for a full year. These unaudited condensed consolidated
financial statements and notes should be read in conjunction
with Insignias audited consolidated financial statements
for the year ended December 31, 2004 and footnotes thereto,
included in Insignias Annual Report on
Form 10-K and
Insignias audited consolidated financial statements for
the six months ended June 30, 2005 included in the
Registration Statement on
Form S-1, as
amended, as filed with the Securities and Exchange Commission on
October 13, 2005 (the
2005 S-1
Registration Statement).
During the past 24 months, we have incurred an aggregate
loss from operations and negative operating cash flows of
$13.8 million and $12.0 million, respectively. As part
of our strategy for ongoing funding, on February 10, 2005,
we entered into a securities subscription agreement (the
2005 Fusion Capital securities subscription
agreement) with Fusion Capital Fund II, LLC
(Fusion Capital). Pursuant to the 2005 Fusion
Capital securities subscription agreement, Fusion Capital has
agreed to purchase on each trading day after the commencement of
funding, $20,000 of our American Depository Shares
(ADSs), representing ordinary shares of Insignia,
for an aggregate of up to $12 million over a
30-month period,
subject to earlier termination at our discretion. The
commencement of funding under the 2005 Fusion Capital securities
subscription agreement is subject to certain conditions,
including the declaration of effectiveness by the Securities and
Exchange Commission of a registration statement covering the
sale of the ADSs issued to Fusion Capital under the 2005 Fusion
Capital securities subscription agreement. The
2005 S-1
Registration Statement, which covers the sale of the ADSs to be
issued to Fusion Capital under the 2005 Fusion Capital
securities subscription agreement, was declared effective by the
Securities and Exchange Commission on October 25, 2005.
Fusion Capital may not purchase shares under the 2005 Fusion
Capital securities subscription agreement if Fusion Capital,
together with its affiliates, would beneficially own more than
9.9% of our shares outstanding at the time of the purchase by
Fusion Capital. Currently, Fusion Capital beneficially owns
approximately 9.9% of our shares. In addition, Fusion Capital is
not required to purchase shares if the market price is less than
$0.40 per share during any trading day. Any delay in the
commencement of funding under the Fusion Capital securities
subscription agreement could jeopardize our business.
By instituting cost cutting measures through consolidating our
global research and development activities, increasing revenue
streams, collecting current outstanding receivables and subject
to the commencement of funding under the Fusion Capital
securities subscription agreement we believe we should be able
to meet our operating and capital requirements.
The failure to raise additional funds, if needed, on a timely
basis and on sufficiently favorable terms could have a material
adverse effect on our business, operating results and financial
condition. Insignias liquidity may also be adversely
affected in the future by factors such as an inability to borrow
without collateral, availability of capital financing and
continued operating losses. The accompanying unaudited condensed
consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
We follow accounting principles generally accepted in the United
States of America. We conduct our business in U.S. dollars,
Euros and British pounds sterling, and since March 16,
2005, also in Swedish Krona. All amounts included in the
financial statements and in the notes herein are in
U.S. dollars unless designated £, in which
case they are in British pounds sterling.
F-35
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Note 2. |
Net loss per share |
Net loss per share is presented on a basic and diluted basis,
and is computed by dividing our net loss attributable to
ordinary shareholders by the weighted average number of ordinary
shares and ordinary equivalent shares outstanding during the
period. Ordinary equivalent shares consist of warrants and stock
options that have a dilutive effect (using the treasury stock
method). Under the basic method of calculating net loss per
share, ordinary equivalent shares are excluded from the
computation. Under the diluted method of calculating net loss
per share, ordinary equivalent shares were excluded from the
computation because their effect was anti-dilutive, due to our
net loss.
The calculation of basic and diluted net loss per share is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Numerator basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
(1,637 |
) |
|
$ |
(1,729 |
) |
|
$ |
(5,541 |
) |
|
$ |
(4,943 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator of basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares outstanding
|
|
|
42,495 |
|
|
|
29,384 |
|
|
|
41,475 |
|
|
|
29,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Options to purchase 4,136,506 and 4,440,113 shares of
ordinary shares and warrants to purchase 10,047,336 and
1,143,844 ordinary shares were outstanding at September 30,
2005 and 2004, respectively, but were not included in the
computation of diluted net loss per share as the effect would be
anti-dilutive.
|
|
Note 3. |
Stock-based compensation |
Insignia accounts for stock-based employee compensation using
the intrinsic value method under Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to
Employees, and related interpretations and complies with
the disclosure provisions of Statement of Financial Accounting
Standards No. 148, Accounting for Stock-Based
Compensation, Transition and Disclosure an Amendment
of FASB Statement No. 123. The following table
illustrates the effect on our net loss attributable to ordinary
shareholders and net loss per share if we had applied the fair
value recognition provisions of Statement of Financial
Accounting Standards No. 123 (SFAS 123),
Accounting for Stock-Based Compensation to
stock-based compensation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Net loss attributable to ordinary shareholders as
reported
|
|
$ |
(1,637 |
) |
|
$ |
(1,729 |
) |
|
$ |
(5,541 |
) |
|
$ |
(4,943 |
) |
Less stock-based compensation expense determined under fair
value based method
|
|
|
(12 |
) |
|
|
(144 |
) |
|
|
(113 |
) |
|
|
(534 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders pro
forma
|
|
$ |
(1,649 |
) |
|
$ |
(1,873 |
) |
|
$ |
(5,654 |
) |
|
$ |
(5,477 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share as reported
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.13 |
) |
|
$ |
(0.17 |
) |
Basic and diluted net loss per share pro forma
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.19 |
) |
F-36
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In accordance with the disclosure provisions of SFAS 123,
the fair value of employee stock options granted during the
three and nine months ended September 30, 2005 and 2004 was
estimated at the date of grant using the Black-Scholes model and
the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
Stock Options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volatility range
|
|
|
276-277 |
% |
|
|
155- 274 |
% |
|
|
104- 277 |
% |
|
|
139- 274 |
% |
|
Risk-free interest rate range
|
|
|
3.83- 4.42 |
% |
|
|
2.39- 3.77 |
% |
|
|
3.83- 4.43 |
% |
|
|
1.11- 4.07 |
% |
|
Dividend yield
|
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
Expected life (years)
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
|
|
4 |
|
Employee Stock Purchase Plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volatility range
|
|
|
|
|
|
|
66 |
% |
|
|
84 |
% |
|
|
66-198 |
% |
|
Risk-free interest rate range
|
|
|
|
|
|
|
1.25 |
% |
|
|
2.93 |
% |
|
|
1.13- 1.25 |
% |
|
Dividend yield
|
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
|
0 |
% |
|
Expected life (years)
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
0.5 |
|
|
|
Note 4. |
New accounting pronouncements |
In December 2004, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting
Standards No. 123 (revised 2004) Share-Based
Payment (SFAS 123R), a revision to
SFAS 123. SFAS 123R addresses all forms of share-based
payment (SBP) awards, including shares issued under
our 1995 Incentive Stock Option Plan (Purchase
Plan), stock options, restricted stock, restricted stock
units and stock appreciation rights. SFAS 123R will require
Insignia to record compensation expense in its consolidated
statement of operations for SBP awards based on the fair value
of the SBP awards. Under SFAS 123R, restricted stock and
restricted stock units will generally be valued by reference to
the market value of freely tradable shares of the Companys
ordinary shares. Stock options, stock appreciation rights and
shares issued under the Purchase Plan will generally be valued
at fair value determined through an option valuation model, such
as a lattice model or the Black-Scholes model (the model that
Insignia currently uses for its footnote disclosure).
SFAS 123R is effective for annual periods beginning after
June 15, 2005 and, accordingly, Insignia must adopt the new
accounting provisions effective January 1, 2006. The
Company will adopt the provisions of SFAS 123R using a
modified prospective application. Under a modified prospective
application, SFAS 123R will apply to new awards and to
awards that are outstanding on the effective date and are
subsequently modified or cancelled. Compensation expense for
outstanding awards for which the requisite service had not been
rendered as of the effective date will be recognized over the
remaining service period using the compensation cost calculated
for pro forma disclosure purposes under SFAS 123. Insignia
is in the process of determining how the new method of valuing
stock-based compensation as prescribed in SFAS 123R will be
applied to valuing share-based awards granted after the
effective date and the impact the recognition of compensation
expense related to such awards will have on its consolidated
financial statements.
In June 2005, the FASB issued SFAS No. 154,
Accounting Changes and Error Corrections, a replacement of
APB Opinion No. 20, Accounting Changes, and Statement
No. 3, Reporting Accounting Changes in Interim Financial
Statements (SFAS 154). SFAS 154 will
require companies to account for and apply changes in accounting
principles retrospectively to prior periods financial
statements, instead of recording a cumulative effect adjustment
within the period of the change, unless it is impracticable to
determine the effects of the change to each period being
presented. SFAS 154 is effective for accounting changes
made in annual periods beginning after December 15, 2005
and, accordingly, we must adopt the new
F-37
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
accounting provisions effective January 1, 2006. We do not
expect the adoption of SFAS 154 to have a material effect
on our financial position, results of operations or cash flows.
Note 5. Mi4e Acquisition
On March 16, 2005, we acquired 100% of the capital stock of
Mi4e Device Management AB (Mi4e), a private company
headquartered in Stockholm, Sweden. The consideration paid in
the transaction was 2,969,692 ADSs, and another 989,896 ADSs are
issuable on March 31, 2006, subject to potential offset for
breach of representations, warranties and covenants. In
addition, up to a maximum of 700,000 Euros is payable in cash in
a potential earn-out based on a percentage of future revenue
collected from sales of existing Mi4e products. As of
September 30, 2005, $109,000 had been earned and accrued
for in the accompanying consolidated balance sheet. Mi4e
develops, markets and supports software technologies that enable
mobile operators and phone manufacturers to update firmware of
mobile devices using standards
over-the-air data
networks. Its main product, a Device Management Server
(DMS) is a mobile device management infrastructure
solution for mobile operators that support the Open Mobile
Alliance (OMA) Client Provisioning Specification.
The initial purchase price of approximately $3.0 million
consisted of 3,959,588 ordinary shares (including the shares
issuable in March 2006) with a value of approximately $2,749,000
and acquisition costs of approximately $267,000. The fair value
of Insignias ordinary shares was determined using an
average value of $0.6943 per share, which was the average
closing price of Insignias ordinary shares three days
before and after the measurement date of February 10, 2005.
The shares issuable in March 2006 have been recorded as an
ordinary share subscription on the condensed consolidated
balance sheet. Any earn-out amounts payable by Insignia to
Mi4es shareholders will be recorded as additional purchase
price and an increase to goodwill, but such amounts are not
included in the initial purchase price.
The initial purchase price is allocated as follows (in
thousands):
|
|
|
Allocation of Purchase Price: |
|
|
|
|
|
Tangible assets acquired
|
|
$ |
497 |
|
Liabilities assumed
|
|
|
(275 |
) |
Goodwill(a)
|
|
|
394 |
|
Customer relationships(b)
|
|
|
900 |
|
Technology(c)
|
|
|
1,500 |
|
|
|
|
|
Total purchase price
|
|
$ |
3,016 |
|
|
|
|
|
|
|
(a) |
Goodwill represents the excess of the purchase price over the
fair value of the net assets acquired and liabilities assumed. |
|
|
|
(b) |
|
Customer relationships will be amortized over 10 years, the
period of time Insignia estimates it will benefit from the
acquired customer relationship. |
|
(c) |
|
Technology will be amortized over 5 years, the period of
time Insignia estimates it will benefit from the technology
acquired. |
In performing the purchase price allocation of acquired
intangible assets, Insignia considered its intention for future
use of the assets, analysis of historical financial performance
and estimates of future performance of Mi4es products,
among other factors. The amounts allocated to the intangible
assets were determined through established valuation techniques
established in the technology industry. Insignia determined the
fair values of the above intangible technology assets using the
residual income method, and for the customer
relationships the income approach method was used.
F-38
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The excess of the purchase price over the fair value of the
identifiable tangible and intangible net assets acquired and
liabilities assumed of $394,000 was assigned to goodwill. In
accordance with SFAS No. 142 Goodwill and Other
Intangible Assets (SFAS 142), goodwill
will not be amortized but will be tested for impairment at least
annually. This amount is not deductible for tax purposes.
The following table presents unaudited summarized combined
results of operation of Insignia and Mi4e, on a pro forma basis,
as though the companies had been combined as of the beginning of
each period presented after giving effect to certain purchase
accounting adjustments. The operating results of Mi4e have been
included in Insignias condensed consolidated financial
statements after March 16, 2005, the date of acquisition.
The following unaudited pro forma amounts are in thousands,
except the per share amounts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended | |
|
Nine Months Ended | |
|
|
September 30, | |
|
September 30, | |
|
|
| |
|
| |
|
|
2005 | |
|
2004 | |
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
| |
|
| |
Net revenues
|
|
$ |
802 |
|
|
$ |
161 |
|
|
$ |
2,211 |
|
|
$ |
836 |
|
Net loss attributable to ordinary shareholders
|
|
$ |
(1,637 |
) |
|
$ |
(1,789 |
) |
|
$ |
(5,702 |
) |
|
$ |
(5,418 |
) |
Net loss per share Basic and diluted
|
|
$ |
(0.04 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.16 |
) |
The above unaudited pro forma summarized results of operations
are intended for informational purposes only and, in the opinion
of management, are neither indicative of the results of
operations of Insignia had the acquisition actually taken place
as of the beginning of the periods presented, nor indicative of
Insignias future results of operations. In addition, the
above unaudited pro forma summarized results of operations do
not include potential cost savings from operating efficiencies
or synergies that may result from Insignias acquisition of
Mi4e.
Note 6. Commitments and Contingencies
Insignia indemnifies its officers and directors for certain
events or occurrences, subject to certain limits, while the
officer is or was serving at our request in such capacity. The
term of the indemnification period is for the officers or
directors lifetime. The maximum amount of potential future
indemnification is unlimited; however we do have a Director and
Officer Insurance Policy that limits our exposure and enables us
to recover a portion of any future amounts paid. As a result of
the insurance policy coverage, we believe the fair value of
these indemnification agreements is minimal.
In our sales agreements, we typically agree to indemnify our
customers for any expenses or liability resulting from claimed
infringements of patents, trademarks or copyrights of third
parties. The terms of these indemnification provisions are
generally perpetual any time after the execution of the
agreement. The maximum amount of potential future
indemnification is unlimited. To date we have not paid any
amounts to settle claims or defend lawsuits.
Insignia, on a limited basis, has granted price protection. The
terms of these agreements are generally perpetual. We have not
recorded any liabilities for these potential future payments
either because they are not probable or not determinable.
Insignia warrants its software products against defects in
material and workmanship under normal use and service for a
period of ninety days. There is no warranty accrual recorded
because potential future payments either are not probable or we
have yet to incur the expense.
Note 7. Segment reporting and long-lived assets
Insignia operates in a single industry segment, providing
software technologies that enable mobile operators and phone
manufacturers to update the firmware of mobile devices using
standard over-the-air
data networks. In the third quarter of 2004, one customer
accounted for 93% of total revenues. In the three months
F-39
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
ended September 30, 2005, one Swedish company accounted for
38% of total revenues, and two European companies accounted for
27% of total revenues. In the nine months ended
September 30, 2004, five customers accounted for 95% of our
total revenues, and in the first nine months of 2005 four
customers accounted for 53% of total revenues with the largest
customer accounting for 15% of total revenues. No other
customers accounted for 10% or more of Insignias total
revenues during the three or nine months ended
September 30, 2005 and 2004. Sales to customers outside the
United States, derived mainly from customers in Europe, the
Middle East, Asia and Africa, represented approximately 93% and
85% of total revenues in the three and nine months ended
September 30, 2005, respectively, and approximately 100%
and 72% of total revenues in the three and nine months ended
September 30, 2004, respectively. Revenue is attributed to
countries based on customer location.
As of September 30, 2005, the majority of our long-lived
assets are located outside the United States, principally in the
United Kingdom and Sweden. All of our net intangible assets
($2,193,000), goodwill ($503,000) and other non-current assets
($236,000) are located outside the United States. $23,000 of our
net fixed assets are located outside the United States. At
December 31, 2004, substantially all of our long-lived
assets were located in the United States.
Note 8. Equity transactions and warrants
On October 17, 2002, we entered into a securities
subscription agreement (the 2002 Fusion Capital
Agreement) with Fusion Capital, pursuant to which Fusion
Capital agreed to purchase, on each trading day following the
effectiveness of a registration statement covering the ADSs to
be purchased by Fusion Capital, $10,000 of our ADSs up to an
aggregate of $6.0 million over a period of 30 months.
The purchase price of the ADSs was based on a formula based on
the market price at the time of each purchase. In 2004, we sold
3,100,060 shares to Fusion Capital for aggregate proceeds
of $1.5 million, net of transaction costs, under the 2002
Fusion Capital securities subscription agreement. During 2003,
we issued and sold to Fusion Capital 3,380,132 ADSs resulting in
proceeds of $1.9 million, net of transaction costs, under
the 2002 Fusion Capital securities subscription agreement.
During January 2005, we sold 299,007 ADSs for $200,000 under the
2002 Fusion Capital agreement. As of December 31, 2004, new
ordinary shares of 6,480,192 were purchased under the Fusion
Capital securities subscription agreement for a total of
$3.6 million, net of issuance costs. Of this amount,
$190,000 was recorded as an other receivable on the consolidated
balance sheet at December 31, 2004 as payment was not
received until January 2005.
Under the terms of the 2002 Fusion Capital Agreement, we issued
to Fusion Capital one redeemable warrant for ADSs representing
1,000,000 ordinary shares, and one non-redeemable warrant for
ADSs representing 1,000,000 ordinary shares. The exercise price
per share of each warrant was the U.S. dollar equivalent of
20.5 pence. Each warrant expires on September 30, 2007. The
fair value of the warrants was estimated at $544,000 on the date
of grant using the Black-Scholes pricing model with the
following assumption: no dividend yield; risk-free rate of 2.5%;
volatility of 101%; and expected life of five years. The fair
value of the warrants have been expensed in other expense
entirely in the year-ended December 31, 2002. Unless an
event of default (including termination of the agreement) occurs
under the 2002 Fusion Capital Agreement, the shares issuable
upon exercise of these warrants must be held by Fusion Capital
until 30 months from the date of the 2002 Fusion Capital
Agreement or the date the agreement is terminated. Upon Fusion
Capitals exercise of these warrants in 2003, we issued
Fusion Capital 2,000,000 ADSs for a total of $668,000, net of
issuance costs. On February 9, 2005, Insignia and Fusion
Capital entered into a mutual termination agreement pursuant to
which the 2002 Fusion Capital Agreement was terminated. As a
result of this termination, the 2,000,000 shares issued on
exercise of the warrants in connection with the 2002 securities
subscription agreement may be resold by Fusion Capital under the
Companys existing registration statement.
On October 18, 2004, Insignia closed two equity financing
transactions in which we raised over $2.3 million, net of
transaction costs. We closed a private placement financing with
certain institutional and
F-40
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
other accredited investors pursuant to which we issued and sold
3,208,499 newly issued ADSs and warrants to purchase
802,127 ADSs, for a total purchase price of approximately
$1.5 million, or $1.3 million net of transaction
costs. The shares were priced at $0.48 per share, and the
warrants have an exercise price of $1.06 per share. The
warrants may be exercised any time after the date that is six
months after the closing of the private placement until the
earlier of April 18, 2010 or a change of control of
Insignia. We also issued warrants to purchase an aggregate of
204,597 ADSs to the two principals of Nash Fitzwilliams
Ltd. as compensation for Nash Fitzwilliams Ltds services
as placement agent. The warrants issued to the Nash
Fitzwilliams Ltds principals have the same exercise
price and terms as the warrants issued to the investors in the
private placement. In addition, in July 2005, we issued to each
of the investors in the private placement financing a warrant
(each a penalty warrant) to purchase ADSs equal to
6% of the shares purchased by each investor at the closing of
the financing. The exercise price for the penalty warrants is
$1.11 per share. The exercise price for the penalty
warrants is $1.11 per share. We have filed a resale
registration statement with the Securities and Exchange
Commission for the purpose of registering the resale of the
shares, and the shares underlying the warrants, issued in the
private placement. Additionally, under a previously executed
securities subscription agreement, we sold to Fusion Capital
2,500,000 shares of newly issued ADSs at a purchase price
of $0.40 per share, resulting in proceeds of approximately
$1.0 million, net of transaction costs. As of
October 18, 2004, we had sold an aggregate of
$3.152 million of Insignias ADSs (out of a total
potential issuance of $6 million under the securities
subscription agreement) to Fusion Capital.
On February 9, 2005, Insignia sold to Fusion Capital
3,220,801 ADSs at a purchase price of $0.40 per share,
resulting in proceeds of approximately $1.3 million. These
shares were issued to Fusion Capital in a private placement, and
are registered under the
2005 S-1
Registration Statement.
On February 10, 2005, Insignia entered into the 2005 Fusion
Capital securities subscription agreement with Fusion Capital to
sell up to an aggregate of $12 million in ADSs to Fusion
Capital over a period of 30 months. The shares will be
priced based on a market-based formula at the time of purchase.
The commencement of funding under the 2005 Fusion Capital
securities subscription agreement is subject to certain
conditions, including the declaration of effectiveness by the
Securities and Exchange Commission of a registration statement
covering the ADSs to be purchased by Fusion Capital under the
2005 Fusion Capital securities subscription agreement. The
2005 S-1
Registration Statement, which covered the sale of the ADSs to be
issued to Fusion Capital under the 2005 Fusion Capital
securities subscription agreement, was declared effective by the
Securities and Exchange Commission on October 25, 2005. In
addition, Fusion Capital may not purchase shares under the 2005
Fusion Capital securities subscription agreement if Fusion
Capital, together with its affiliates, would beneficially own
more than 9.9% of our shares outstanding at the time of the
purchase by Fusion Capital. Currently, Fusion Capital
beneficially owns approximately 9.9% of our shares. In addition,
Fusion Capital shall not have the right nor be obligated to
subscribe for any ADSs on any trading days that the purchase
price of our ADSs (as defined in the 2005 Fusion Capital
securities subscription agreement) falls below $0.40 at any time
during the trading day. The purchase price of our ADSs had been
$0.40 or above $0.40 from October 25, 2005, the date when
the 2005 S-1
Registration Statement was declared effective, until
November 2, 2005. However, the purchase price of our ADSs
has been less than $0.40 between November 3, 2005 through
December 8, 2005 at some point during each such trading
day. Accordingly, our ability to obtain funding under the 2005
Fusion Capital securities subscription agreement is dependent on
the trading price of our ADSs increasing to at or above
$0.40 per ADS. Any delay in the commencement of funding
under the 2005 Fusion Capital securities subscription agreement
or in obtaining other funding could jeopardize Insignias
business. As a commitment fee for this facility, we issued to
Fusion Capital warrants for 2,000,000 ADSs exercisable at the
greater of £0.205 or $0.40 per share and for 2,000,000
ADSs exercisable at £0.205 per share. These warrants
are exercisable immediately and expire on February 28, 2010.
On March 16, 2005, we closed our acquisition of Mi4e, a
private company headquartered in Stockholm, Sweden. The
consideration paid in the transaction was 2,969,692 ADSs
representing ordinary shares and
F-41
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
another 989,896 ADSs are issuable on March 31, 2006,
subject to potential offset for breach of representations,
warranties and covenants.
In June 2005, the Company issued convertible notes to three
shareholders in exchange for a bridge financing of $275,000.
These notes were converted into Series A Preferred Stock of
our wholly-owned subsidiary, Insignia Solutions, Inc. (our
Subsidiary) on June 30, 2005, as described
below. In consideration of this bridge financing, the Company
accrued loan fees in the form of 45,833 ADSs and warrants
to purchase an aggregate of 45,833 ADSs at an exercise
price of $0.58 per share were issued. The 45,833 ADSs
were valued at a market value of $25,200 and the warrants had a
fair value, calculated using the Black-Scholes model, of
approximately $17,000. These warrants are exercisable on
December 21, 2005 and expire on June 30, 2010.
On June 30, 2005 and July 5, 2005, we and our
Subsidiary entered into securities subscription agreements with
Fusion Capital and other investors. Pursuant to these
subscription agreements, we completed a closing for an aggregate
of $1,000,000 on June 30, 2005 (including exchange of the
$275,000 bridge notes issued in June 2005), and we completed a
second closing on July 5, 2005 for an additional $440,400.
Pursuant to these subscription agreements, our Subsidiary issued
its Series A Preferred Stock, no par value per share, to
the investors. This preferred stock is non-redeemable. The
shares of preferred stock (plus all accrued and unpaid dividends
thereon) held by each investor are exchangeable for ADSs
(i) at any time at the election of such investor,
(ii) automatically upon written notice by us to such
investor in the event that the sale price of the ADSs on the
Nasdaq SmallCap Market is greater than $1.50 per share for
a period of ten consecutive trading days, and certain other
conditions are met, and (iii) automatically to the extent
any shares of the preferred stock have not been exchanged prior
to June 30, 2007. The preferred stock will accrue dividends
at a rate of 15% per year compounded annually until
June 30, 2007, at which time no further dividends will
accrue, and are payable in the form of additional ADSs.
Including accruable dividends, the shares of preferred stock
issued on June 30, 2005, together with the additional
shares issued on July 5, 2005, will be exchangeable for
3,306,251 and 1,456,075 ADSs, respectively, at an initial
purchase price of $0.40 per ADS. As of September 30,
2005, approximately $54,000 has been accrued for the value of
the 15% dividend in the accompanying consolidated statements of
operations. Pursuant to the subscription agreements, we also
issued to the investors on June 30, 2005 and July 5,
2005, warrants to purchase an aggregate of 2,500,000 and
1,101,000 ADSs, respectively, at an exercise price per share
equal to the greater of $0.50 or the U.S. Dollar equivalent
of 20.5 U.K. pence. These warrants are immediately exercisable
and expire on June 30, 2010. We also entered into
registration rights agreements with the investors pursuant to
which we agreed to file a registration statement with the
Securities and Exchange Commission covering the resale of
(i) the ADSs issued to the investors upon exchange of the
Preferred Stock under their subscription agreements and
(ii) the ADSs issuable upon exercise of their warrants. In
connection with the July 5, 2005 closing of the private
placement, we also issued warrants to purchase an aggregate of
77,070 ADSs to Anthony Fitzgerald and Next
Level Capital, Inc. as compensation for services as
placement agents, on substantially similar terms as the warrants
issued to the investors in such private placement. The
2005 S-1
Registration Statement, which covers the resale of the ADSs
issued to the investors upon exchange of the preferred stock
under their subscription agreements and the ADSs issuable upon
exercise of the warrants issued to the investors, Anthony
Fitzgerald and Next Level Capital, Inc. in the private
placement was declared effective by the Securities and Exchange
Commission on October 25, 2005.
The issuance of the Series A Preferred Stock of our
Subsidiary resulted in a beneficial conversion feature,
calculated in accordance with EITF
No. 00-27,
Application of Issue No. 98-5, Accounting for
Convertible Securities with Beneficial Conversion Features of
Contingently Adjustable Conversion Ratios to Certain Convertible
Instruments based upon the conversion price of the
preferred stock into ADSs, and the fair value of the ADSs at the
date of issue. Accordingly, the warrants issued as of
June 30, 2005 were valued at $585,000, using a
Black-Scholes model and the Company recognized $415,000 as a
charge to additional
paid-in-capital to
account for the deemed dividend on the preferred stock, as of
the issuance date, which
F-42
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
represented the amount of the proceeds allocated to the
preferred stock. The warrants issued as of July 5, 2005
(excluding the warrants issued to the placement agents in such
closing) were valued at $244,000, using a Black-Scholes model
and the Company recognized $196,000 as a charge to additional
paid-in-capital to
account for the deemed dividend on the preferred stock, as of
the issuance date, which represented the amount of the proceeds
allocated to the preferred stock. The amount of the deemed
dividend related to the beneficial conversion feature was
recorded upon the issuance of the preferred stock, as the
preferred stock can be converted to ADSs by the holder at any
time.
The following table summarizes the warrant activity during the
nine months ended September 30, 2005.
|
|
|
|
|
|
|
|
|
|
|
Warrants Outstanding | |
|
Warrants Outstanding | |
|
|
and Exercisable | |
|
Exercise Price | |
|
|
| |
|
| |
Balance, December 31, 2004
|
|
|
2,130,911 |
|
|
|
$0.92-$5.00 |
|
Granted
|
|
|
7,916,425 |
|
|
|
0.37-$1.11 |
(1) |
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2005
|
|
|
10,047,336 |
|
|
|
$0.37-$5.00 |
(1) |
|
|
|
|
|
|
|
|
|
(1) |
2,000,000 of the warrants are exercisable at £0.205 ($0.37
as of September 30, 2005), 2,000,000 at the greater of
£0.205 or $0.40 and 3,036,403 of the warrants are
exercisable at the greater of £0.205 or $0.50. |
Note 9. Related party
transaction
On March 16, 2005, we closed our acquisition of Mi4e. The
consideration paid in the transaction was 2,969,692 ADSs
representing ordinary shares and another 989,896 ADSs
issuable on March 31, 2006, subject to potential offset for
breach of representations, warranties and covenants. In addition
up to a maximum of 700,000 Euros is payable in cash in a
potential earn out based on a percentage of future revenue
collected from sales of existing Mi4e products. As of
September 30, 2005, $109,000 of this earn-out was earned
and accrued for in accrued liabilities in the accompanying
consolidated balance sheet. Anders Furehed, our senior vice
president of European operations, was an indirect 50%
shareholder of Mi4e and thus received 1,484,846 ADSs on the
closing of the acquisition.
Note 10. Notes payable
In connection with the March 16, 2005 acquisition of Mi4e,
Insignia assumed two notes payable. The largest note is to ALMI
Företags Partner (ALMI) and is referred to as a
regional development loan. The total loan amount in
Swedish Krona (SEK) was SEK 700,000 or
approximately $90,000. This note is to be repaid by
February 28, 2007 in quarterly installments of
approximately SEK 54,000 or approximately $7,000. The
interest rate on this note from July 1, 2005 is
8.75% per annum. As of September 30, 2005, the
outstanding balance of the ALMI note was approximately
SEK 285,000 or approximately $37,000. This loan is secured
by a chattel mortgage in the amount of SEK 700,000 or
approximately $90,000.
In addition to the ALMI note payable, there is a note payable
from Skandinaviska Enskilda Banken (SEB). The total
note amount was SEK 300,000 or approximately $39,000. The
interest rate on the SEB note is approximately 6.75% per
annum. As of September 30, 2005, the outstanding balance
was approximately SEK 133,000 or approximately $17,000.
This note is to be repaid by January 2007 in monthly
installments of approximately SEK 8,000 or approximately
$1,000. This loan is secured by a chattel mortgage in the amount
of SEK 500,000 or approximately $64,000.
We also have a line of credit of SEK 200,000 or
approximately $25,500 with SEB. As of September 30, 2005,
there was no balance outstanding under this line. There is a
commitment fee of 1.5% per annum on this line of credit and
the borrowings bear interest at the rate of 5% per annum.
F-43
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On November 4, 2005, we issued a promissory note to Fusion
Capital in the amount of $450,000 in connection with a loan by
Fusion Capital to Insignia in the amount of $150,0000 on
September 22, 2005 and $300,000 on November 4, 2005.
The annual interest rate of the loan is 17% on the outstanding
balance computed on a basis of a
360-day year and the
number of actual days lapsed. The maturity date of the loan is
January 1, 2007.
|
|
Note 11. |
Subsequent Events |
At our general meeting of shareholders held on
September 30, 2005, our shareholders approved an increase
of 35,000,000 ordinary shares to our authorized share capital
and a reduction of the nominal value of our ordinary shares from
20 pence per share to 1 pence per share. The reduction in the
nominal value of our ordinary shares became effective on
December 21, 2005 when the order of the U.K. High
Court of Justice confirming such reduction of the nominal value
of our ordinary shares was registered with the
U.K. Registrar of Companies. The increase in our authorized
share capital is conditional upon the reduction of the nominal
value of our ordinary shares becoming effective. None of the
disclosures in these financial statements have been updated to
reflect the effect of this change in the nominal value of our
ordinary shares.
On October 3, 2005, Insignia entered into a Loan and
Security Agreement with Silicon Valley Bank pursuant to which
Insignia may request that Silicon Valley Bank finance certain
eligible accounts receivable (each, a financed
receivable) by extending credit to Insignia in an amount
equal to 80% of such financed receivable (subject to certain
adjustments). Accounts receivable are currently our most readily
available collateral. The aggregate amount of financed
receivables outstanding at any time may not exceed $1,250,000.
On the maximum receivables of $1,250,000, we can borrow up to
$1,000,000. Insignia must pay a finance charge on each financed
receivable in the amount equal to (i) 2% plus the greater
of 6.5% or Silicon Valley Banks most recently announced
prime rate, (ii) divided by 360, (iii) multiplied by
the number of days each such financed receivable is outstanding
and (iv) multiplied by the total outstanding gross face
amount for such financed receivable. As security for the loan,
we granted Silicon Valley Bank a first priority security
interest in substantially all of our assets, including
intellectual property. Upon execution of the Loan and Security
Agreement, Insignia paid Silicon Valley Bank a non-refundable
facility fee of $15,000. The Loan and Security Agreement
terminates on October 2, 2006, and all obligations
outstanding thereunder are due and payable on that date. We
currently do not have an outstanding balance on such loan.
On November 4, 2005, we issued a promissory note to Fusion
Capital Fund II, LLC (Fusion Capital) in the
amount of $450,000 in connection with a loan by Fusion Capital
to Insignia in the amount of $150,000 on September 22, 2005
and $300,000 on November 4, 2005. The annual interest rate
of the loan is 17% on the outstanding balance computed on a
basis of a 360-day year and the number of actual days lapsed.
The maturity date of the loan is January 1, 2007. In
connection with the loan, we issued to Fusion Capital a warrant
to purchase 562,500 ADSs at a purchase price per share
equal to the greater of the U.S. Dollar equivalent of
20.5 UK pence or U.S. $0.60, calculated upon exercise
of such warrant. The warrant is exercisable immediately and
expires on November 3, 2010.
On December 19, 2005, we issued a secured promissory note
to Platinum Long Term Growth I, LLC (Platinum) in
the principal amount of $388,000 in connection with a loan by
Platinum to Insignia for $350,000. The maturity date of the loan
was January 12, 2006, and if we do not full pay the loan
within ten business days after the maturity date, an annual
interest rate of 18% will apply to any amounts owed under the
loan. As security for the loan, we granted Platinum a security
interest in substantially all of our assets, including
intellectual property. Proceeds from the Platinum loan were used
to pay the loan with Silicon Valley Bank entered into in October
2005 that is described above. The promissory note to Platinum
was repaid in connection with the private placement that closed
on December 29, 2005. In connection with the loan, we
issued 200,000 ADSs to Platinum. The total value of the
ADSs issued to Platinum was $74,000.
F-44
INSIGNIA SOLUTIONS PLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
On December 29, 2005, we and our subsidiary,
Insignia Solutions Inc., entered into a Securities
Subscription Agreement (the December 2005 Subscription
Agreement) with certain investors, pursuant to which we
and our subsidiary completed a private placement and received
aggregate proceeds of $1,975,000 (including exchange of $250,000
in bridge notes). Pursuant to the subscription agreement, our
subsidiary issued its Series B Preferred Stock, to the
investors. The Series B Preferred Stock is
non-redeemable. The
shares of Series B Preferred Stock (plus all accrued and
unpaid dividends thereon) held by each Investor are exchangeable
for ADSs (i) at any time at the election of the investor or
(ii) automatically upon written notice by the Company to
the investor in the event that the sale price of the ADSs on the
NASDAQ SmallCap Market is greater than $0.80 per share for
a period of twenty consecutive trading days and certain other
conditions are met. The Series B Preferred Stock will accrue
dividends at a rate of 7.5% per year; the first years
dividends are payable in the form of additional ADSs upon
exchange, and subsequent accrued dividends are payable only if
declared by our subsidiarys board of directors. Including
accruable dividends, the shares of Series B Preferred Stock will
be exchangeable for an aggregate of 8,492,500 ADSs,
representing an initial purchase price of $0.25 per ADS.
Pursuant to the December 2005 Subscription Agreement, we also
issued warrants to purchase an aggregate of 9,085,000 ADS to the
investors at an exercise price of $0.37 per share. These
warrants are exercisable from June 29, 2006 until
December 29, 2010. In connection with the private
placement, we also issued warrants to purchase an aggregate of
635,950 ADSs to Next Level Capital, Inc., as partial
compensation for its services a placement agent, on
substantially similar terms as the warrants issued to the
investors in such private placement. The additional compensation
to Next Level Capital, Inc. consisted of a cash payment
equal to 7% of the gross investment proceeds of $1,975,000, or
$138,250. In addition, we entered into a registration rights
agreement with the investors pursuant to which we agreed to file
a registration statement with the Securities and Exchange
Commission covering the resale of (i) the ADSs issued to
the investors upon exchange of the preferred stock under their
subscription agreements and (ii) the ADSs issuable upon
exercise of their warrants. In addition, we entered into a
registration rights agreement with the investors pursuant to
which we agreed to file a registration statement with the
Securities and Exchange Commission covering the resale of
(i) the ADSs issued to the investors upon exchange of the
preferred stock under their subscription agreements and
(ii) the ADSs issuable upon exercise of their warrants. In
addition, the registration rights agreement provides that if a
registration statement covering resale of the shares issued in
the December 2005 private placement (i) has not been filed
with the SEC on or prior to January 15, 2006, (ii) has
not been declared effective by the SEC on or prior to
April 15, 2006, or (iii) is not available for resales
of such securities until the earlier of the date as of which
such shares may be sold without restriction pursuant to
Rule 144(k) promulgated under the Securities Act of 1933,
as amended, or the date on which each investor has sold all such
securities, then we will make pro rata payments to each investor
in the December 2005 private placement, as liquidated damages
and not as a penalty, in an amount equal to 2% of the sum of
(i) the aggregate purchase price paid by the investors for
the shares of Series B Preferred Stock of our subsidiary,
ADSs issuable upon exchange of such Series B
Preferred Stock and warrants issued at the December 2005 private
placement and (ii) the aggregate exercise price of the
shares subject to warrants then issuable upon exercise of
outstanding warrants then held by such investors, for each
monthly anniversary following the date by which such
registration statement should have been filed or have been
declared effective by the SEC, as applicable.
F-45
INSIGNIA SOLUTIONS PLC
Ten Quarters ended September 30, 2005
The following tables set forth selected statement of operations
data for each of the ten quarters ended September 30, 2005.
This unaudited quarterly information has been prepared on the
same basis as our audited consolidated financial statements and,
in the opinion of management, reflects all adjustments
(consisting only of normal recurring entries) necessary for a
fair presentation of the information for the periods presented.
The operating results for any quarter are not necessarily
indicative of results for any future period.
INSIGNIA SOLUTIONS PLC
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jun 30, | |
|
Sep 30, | |
|
Dec 31, | |
|
Mar 31, | |
|
Jun 30, | |
|
Sep 30, | |
|
Dec 31, | |
|
Mar 31, | |
|
Jun 30, | |
|
Sep 30, | |
|
|
2003 | |
|
2003 | |
|
2003 | |
|
2004 | |
|
2004 | |
|
2004 | |
|
2004 | |
|
2005 | |
|
2005 | |
|
2005 | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(Unaudited, in thousands, except per share amounts) | |
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License and royalties
|
|
$ |
|
|
|
$ |
201 |
|
|
$ |
129 |
|
|
$ |
316 |
|
|
$ |
105 |
|
|
$ |
100 |
|
|
$ |
|
|
|
$ |
417 |
|
|
$ |
500 |
|
|
|
464 |
|
|
Service and other
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
3 |
|
|
|
2 |
|
|
|
7 |
|
|
|
8 |
|
|
|
45 |
|
|
|
234 |
|
|
|
338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
201 |
|
|
|
130 |
|
|
|
319 |
|
|
|
107 |
|
|
|
107 |
|
|
|
8 |
|
|
|
462 |
|
|
|
734 |
|
|
|
802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
License and royalties
|
|
|
36 |
|
|
|
70 |
|
|
|
67 |
|
|
|
23 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
78 |
|
|
|
42 |
|
|
Service and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14 |
|
|
|
|
|
|
|
16 |
|
|
|
150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
|
36 |
|
|
|
70 |
|
|
|
67 |
|
|
|
23 |
|
|
|
5 |
|
|
|
|
|
|
|
14 |
|
|
|
5 |
|
|
|
94 |
|
|
|
192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
(36 |
) |
|
|
131 |
|
|
|
63 |
|
|
|
296 |
|
|
|
102 |
|
|
|
107 |
|
|
|
(6 |
) |
|
|
457 |
|
|
|
640 |
|
|
|
610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
261 |
|
|
|
423 |
|
|
|
428 |
|
|
|
816 |
|
|
|
529 |
|
|
|
578 |
|
|
|
588 |
|
|
|
662 |
|
|
|
667 |
|
|
|
608 |
|
|
Research and development
|
|
|
719 |
|
|
|
670 |
|
|
|
678 |
|
|
|
811 |
|
|
|
661 |
|
|
|
654 |
|
|
|
681 |
|
|
|
824 |
|
|
|
767 |
|
|
|
553 |
|
|
General and administrative
|
|
|
386 |
|
|
|
665 |
|
|
|
481 |
|
|
|
591 |
|
|
|
670 |
|
|
|
603 |
|
|
|
715 |
|
|
|
781 |
|
|
|
703 |
|
|
|
753 |
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 |
|
|
|
97 |
|
|
|
97 |
|
|
Restructuring
|
|
|
173 |
|
|
|
(19 |
) |
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
1,539 |
|
|
|
1,739 |
|
|
|
1,605 |
|
|
|
2,218 |
|
|
|
1,860 |
|
|
|
1,835 |
|
|
|
1,984 |
|
|
|
2,280 |
|
|
|
2,234 |
|
|
|
2,011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(1,575 |
) |
|
|
(1,608 |
) |
|
|
(1,542 |
) |
|
|
(1,922 |
) |
|
|
(1,758 |
) |
|
|
(1,728 |
) |
|
|
(1,990 |
) |
|
|
(1,823 |
) |
|
|
(1,594 |
) |
|
|
(1,401 |
) |
Other income (expense), net
|
|
|
3,517 |
|
|
|
(138 |
) |
|
|
(290 |
) |
|
|
(14 |
) |
|
|
267 |
|
|
|
1 |
|
|
|
1 |
|
|
|
(30 |
) |
|
|
(6 |
) |
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision (benefit) for income taxes
|
|
|
1,942 |
|
|
|
(1,746 |
) |
|
|
(1,832 |
) |
|
|
(1,936 |
) |
|
|
(1,491 |
) |
|
|
(1,727 |
) |
|
|
(1,989 |
) |
|
|
(1,853 |
) |
|
|
(1,600 |
) |
|
|
(1,382 |
) |
Provision (benefit) for income taxes
|
|
|
(331 |
) |
|
|
(90 |
) |
|
|
(91 |
) |
|
|
(26 |
) |
|
|
(187 |
) |
|
|
2 |
|
|
|
130 |
|
|
|
36 |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
2,273 |
|
|
|
(1,656 |
) |
|
|
(1,741 |
) |
|
|
(1,910 |
) |
|
|
(1,304 |
) |
|
|
(1,729 |
) |
|
|
(2,119 |
) |
|
|
(1,889 |
) |
|
|
(1,600 |
) |
|
|
1,387 |
|
Accretion of dividend on subsidiary preferred stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(54 |
) |
Deemed dividend related to beneficial conversion feature of
preferred stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(415 |
) |
|
|
(196 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
2,273 |
|
|
$ |
(1,656 |
) |
|
$ |
(1,741 |
) |
|
$ |
(1,910 |
) |
|
$ |
(1,304 |
) |
|
$ |
(1,729 |
) |
|
$ |
(2,119 |
) |
|
$ |
(1,889 |
) |
|
$ |
(2,015 |
) |
|
$ |
(1,637 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share basic and diluted
|
|
$ |
0.11 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.06 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.05 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and ordinary share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
20,089 |
|
|
|
20,634 |
|
|
|
24,539 |
|
|
|
28,616 |
|
|
|
29,240 |
|
|
|
29,384 |
|
|
|
33,495 |
|
|
|
39,490 |
|
|
|
42,407 |
|
|
|
42,495 |
|
Diluted
|
|
|
20,347 |
|
|
|
20,634 |
|
|
|
24,539 |
|
|
|
28,616 |
|
|
|
29,240 |
|
|
|
29,384 |
|
|
|
33,495 |
|
|
|
39,490 |
|
|
|
42,407 |
|
|
|
42,495 |
|
F-46
MI4E DEVICE MANAGEMENT AB
BALANCE SHEETS AS OF MARCH 16, 2005 AND JUNE 30,
2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 16, 2005 | |
|
June 30, 2004 | |
|
|
| |
|
| |
|
|
Swedish Krona | |
|
US Dollars* | |
|
Swedish Krona | |
|
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
(Amounts in thousands) | |
ASSETS |
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
SEK |
2,053 |
|
|
$ |
303 |
|
|
SEK |
330 |
|
|
Accounts receivable
|
|
|
957 |
|
|
|
141 |
|
|
|
521 |
|
|
Unbilled revenue
|
|
|
75 |
|
|
|
11 |
|
|
|
127 |
|
|
Income tax receivable
|
|
|
33 |
|
|
|
5 |
|
|
|
12 |
|
|
Other receivables
|
|
|
78 |
|
|
|
12 |
|
|
|
146 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
3,196 |
|
|
|
472 |
|
|
|
1,136 |
|
Property and equipment
|
|
|
170 |
|
|
|
25 |
|
|
|
206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SEK |
3,366 |
|
|
$ |
497 |
|
|
SEK |
1,342 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
SEK |
556 |
|
|
$ |
81 |
|
|
SEK |
50 |
|
|
Accrued liabilities
|
|
|
166 |
|
|
|
25 |
|
|
|
146 |
|
|
Deferred revenue
|
|
|
1,493 |
|
|
|
221 |
|
|
|
|
|
|
Related party liabilities
|
|
|
|
|
|
|
|
|
|
|
109 |
|
|
Current portion of long term liabilities to credit institutions
|
|
|
455 |
|
|
|
67 |
|
|
|
455 |
|
|
Other current liabilities
|
|
|
181 |
|
|
|
27 |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
2,851 |
|
|
|
421 |
|
|
|
807 |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
Long term liabilities to credit institutions
|
|
|
275 |
|
|
|
41 |
|
|
|
449 |
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
100 |
|
|
|
15 |
|
|
|
100 |
|
|
Additional paid-in capital
|
|
|
409 |
|
|
|
60 |
|
|
|
|
|
|
Accumulated deficit
|
|
|
(269 |
) |
|
|
(40 |
) |
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
240 |
|
|
|
35 |
|
|
|
82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
SEK |
3,366 |
|
|
$ |
497 |
|
|
SEK |
1,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Convenience translation at March 16, 2005 using exchange
rate of US$1.00 = 6.77 Swedish Krona. |
The accompanying notes are an integral part of these
consolidated financial statements.
F-47
MI4E DEVICE MANAGEMENT AB
STATEMENTS OF OPERATIONS FOR THE 8.5 MONTHS ENDED
MARCH 16, 2005
AND THE YEAR ENDED JUNE 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 16, 2005 | |
|
June 30, 2004 | |
|
|
| |
|
| |
|
|
Swedish Krona | |
|
US Dollars* | |
|
Swedish Krona | |
|
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
(Amounts in thousands) | |
|
Net revenues
|
|
SEK |
3,616 |
|
|
$ |
534 |
|
|
SEK |
3,890 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
1,278 |
|
|
|
189 |
|
|
|
1,566 |
|
|
Research and development
|
|
|
1,314 |
|
|
|
194 |
|
|
|
1,248 |
|
|
General and administrative
|
|
|
1,235 |
|
|
|
182 |
|
|
|
1,035 |
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
3,827 |
|
|
|
565 |
|
|
|
3,849 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
(211 |
) |
|
|
(31 |
) |
|
|
41 |
|
|
Interest (expense)
|
|
|
(44 |
) |
|
|
(7 |
) |
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
Loss before taxes
|
|
|
(255 |
) |
|
|
(38 |
) |
|
|
(14 |
) |
|
Income taxes
|
|
|
4 |
|
|
|
1 |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
SEK |
(251 |
) |
|
$ |
(37 |
) |
|
SEK |
(18 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
* |
Convenience translation at March 16, 2005 using exchange
rate of US$1.00 = 6.77 Swedish Krona. |
The accompanying notes are an integral part of these
consolidated financial statements.
F-48
MI4E DEVICE MANAGEMENT AB
STATEMENTS OF CASH FLOW FOR THE 8.5 MONTHS ENDED
MARCH 16, 2005
AND THE YEAR ENDED JUNE 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 16, 2005 | |
|
June 30, 2004 | |
|
|
| |
|
| |
|
|
Swedish Krona | |
|
US Dollars* | |
|
Swedish Krona | |
|
|
| |
|
| |
|
| |
|
|
|
|
(Unaudited) | |
|
|
|
|
(Amounts in thousands) | |
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
SEK |
(251 |
) |
|
$ |
(37 |
) |
|
SEK |
(18 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
36 |
|
|
|
6 |
|
|
|
52 |
|
|
Expenses having no cash flow effect**
|
|
|
|
|
|
|
|
|
|
|
109 |
|
|
Increase (decrease) in accrued interest liabilities***
|
|
|
(18 |
) |
|
|
(2 |
) |
|
|
20 |
|
|
Deferred income taxes
|
|
|
(4 |
) |
|
|
(1 |
) |
|
|
4 |
|
Net changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(436 |
) |
|
|
(64 |
) |
|
|
(521 |
) |
|
Unbilled revenue
|
|
|
52 |
|
|
|
8 |
|
|
|
(127 |
) |
|
Other receivable
|
|
|
47 |
|
|
|
7 |
|
|
|
(158 |
) |
|
Accounts payable
|
|
|
506 |
|
|
|
75 |
|
|
|
50 |
|
|
Other short-term liabilities
|
|
|
134 |
|
|
|
20 |
|
|
|
47 |
|
|
Accrued expenses
|
|
|
38 |
|
|
|
6 |
|
|
|
126 |
|
|
Deferred revenue
|
|
|
1,493 |
|
|
|
222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities
|
|
|
1,597 |
|
|
|
240 |
|
|
|
(416 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
|
|
|
|
|
|
(258 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
(258 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of shares
|
|
|
|
|
|
|
|
|
|
|
100 |
|
|
Capital contribution
|
|
|
300 |
|
|
|
44 |
|
|
|
|
|
|
Proceeds from note payable
|
|
|
|
|
|
|
|
|
|
|
904 |
|
|
Repayment of note payable
|
|
|
(174 |
) |
|
|
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
126 |
|
|
|
19 |
|
|
|
1,004 |
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
1,723 |
|
|
|
259 |
|
|
|
330 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash at beginning of period
|
|
|
330 |
|
|
|
44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period
|
|
SEK |
2,053 |
|
|
$ |
303 |
|
|
SEK |
330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Convenience translation at March 16, 2005 using exchange
rate of US$1.00 = 6.77 Swedish Krona. |
|
|
|
|
** |
Non-cash transactions: During the year ended June 30, 2004
the shareholders paid expenses on behalf of Mi4e in the amount
of SEK 109,000 with the intention that they would be repaid.
Because of Mi4es cash requirements such payment could not
be made and the debt was converted into additional paid-in
capital on March 16, 2005. |
|
|
*** |
Interest paid during the 8.5 month period ended
March 16, 2005 and the year ended June 30, 2004
amounted to SEK 62,000 and SEK 35,000, respectively.
Taxes paid during the 8.5 month period ended March 16,
2005 and the year ended June 30, 2004 amounted to
SEK 21,000 and SEK 12,000, respectively. |
The accompanying notes are an integral part of these
consolidated financial statements.
F-49
MI4E DEVICE MANAGEMENT AB
NOTES TO FINANCIAL STATEMENTS
|
|
Note 1 |
Summary of Significant Accounting Policies: |
|
|
|
Convenience translation (unaudited) |
The company maintains its accounting records and prepares its
financial statements in Swedish Krona. The United States dollar
amounts disclosed in the accompanying financial statements are
presented solely for the convenience of the reader at the
March 16, 2005 rate of SEK 6.77 to the dollar. Such
translations should not be construed as representations that the
Swedish Krona amounts represent, or have been or could be
converted into, United States dollars at that or any other rate.
|
|
|
Organization and business |
Mi4e Device Management AB was registered on July 1, 2003
and commenced operations on September 9, 2003, at which
date the assets and liabilities of an unrelated bankruptcy
estate having operated under the name of Mi4e Global AB were
acquired. The Company currently develops, markets and supports
software technologies that enable mobile operators and phone
manufacturers to update the firmware of mobile devices using
standard over-the-air
data networks.
The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of
America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues
and expenses during the reporting period. Actual results could
differ from those estimates.
We consider all highly liquid investments with an original
maturity of three months or less to be cash equivalents. Amounts
reported for cash and cash equivalents, receivables, accounts
payable and accrued liabilities are considered to approximate
fair value primarily due to their short maturities.
We primarily entered into license arrangements for the sale of
our products to OEMs and distributors. Service revenues were
derived from non-recurring engineering activities, from training
and from annual maintenance contracts.
Revenue from licenses is recognized when persuasive evidence of
an agreement exists, delivery of the product has occurred, the
fee is fixed or determinable, and collectibility is probable.
For contracts with multiple elements, and for which
vendor-specific objective evidence of fair value for the
undelivered elements exists, we recognize revenue for the
delivered elements using the residual method as prescribed by
Statement of Position (SOP) No 98-9,
Modification of SOP No 97-2 with Respect to Certain
Transactions. If vendor-specific objective evidence does
not exist for all undelivered elements, all revenue is deferred
until evidence exists, or all elements have been delivered.
Generally we have vendor-specific objective evidence of fair
value for the maintenance element of software arrangements based
on the renewal rates for maintenance in future years as
specified in the contracts. In such cases, we invoice the
maintenance revenue periodically in arrears and recognize it
ratably over the period during which the maintenance is
provided, which generally commences on the date the software is
delivered. Vendor-specific objective evidence of fair value for
the service element is determined based on the price charged
when those services are sold separately.
We do not grant return rights or price protection under license
agreements for our products.
F-50
MI4E DEVICE MANAGEMENT AB
NOTES TO FINANCIAL STATEMENTS (Continued)
Property and equipment is recorded at the lesser of cost or fair
value, less accumulated depreciation and amortization.
Depreciation and amortization is provided using the
straight-line method over the estimated useful lives of five
years. When property and equipment is retired or otherwise
disposed of, the cost and accumulated depreciation are relieved
from the accounts and the net gain or loss is included in the
determination of income.
|
|
|
Foreign currency translation |
Our functional currency for our operations is the Swedish Krona.
We conduct most of our business in Euros and Swedish Krona. All
amounts included in the financial statements and in the notes
herein are in Swedish Krona. The exchange rate used between the
Euro and the Swedish Krona was 9.09 and 9.14 per Euro at
March 16, 2005 and June 30, 2004, respectively.
|
|
|
Software development costs |
We capitalize internal software development costs incurred after
technological feasibility has been demonstrated. We define
establishment of technological feasibility as the completion of
a working model. Such capitalized amounts are amortized
commencing with the introduction of that product at the greater
of the straight-line basis utilizing its estimated economic
life, generally six months to one year, or the ratio of actual
revenues achieved to the total anticipated revenues over the
life of the product. At March 16, 2005 and June 30,
2004 no software development costs were capitalized.
We expense the cost of research and development as incurred.
Research and development expenses consist primarily of personnel
costs, contractors, overhead costs relating to occupancy,
software support and maintenance and equipment depreciation.
We account for income taxes under an asset and liability
approach that requires the recognition of deferred tax assets
and liabilities for the expected future tax consequences of
events that have been recognized in our financial statements or
tax returns. In estimating future tax consequences, we generally
consider all expected future events other than enactments of
changes in the tax law or rates.
Financial instruments that potentially subject us to significant
concentrations of credit risk consist principally of cash, cash
equivalents and trade accounts receivable. We place our cash and
cash equivalents in bank accounts and certificates of deposit
with high credit quality financial institutions.
We sell our products primarily to mobile network operators,
original equipment manufacturers and distributors. We perform
ongoing credit evaluations of our customers financial
condition and generally require no collateral from our
customers. We maintain an allowance for uncollectible accounts
receivable based upon the expected collectibility of all
accounts receivable. At March 16, 2005 and June 30,
2004 our allowances for uncollectible accounts were
SEK 157,000 and SEK 0, respectively. At March 16, 2005
and June 30, 2004, two customers accounted for 89% and 96%
of our accounts receivables, respectively. For the
8.5 month period ended March 16, 2005 70% of our
revenues were from our four largest customers and the balance
was from a further six customers. For the year ended
June 30, 2004 75% of our revenues were from our three
largest customers and the balance was from a further six
customers.
F-51
MI4E DEVICE MANAGEMENT AB
NOTES TO FINANCIAL STATEMENTS (Continued)
Statement of Financial Accounting Standards No. 130,
Reporting Comprehensive Income
(SFAS 130), requires that all items recognized
under accounting standards as components of comprehensive income
(loss), be reported in an annual statement that is displayed
with the same prominence as other annual financial statements.
SFAS 130 also requires that an entity classify items of
other comprehensive income (loss) by their nature in an annual
financial statement. Comprehensive income (loss), as defined,
includes all changes in equity during a period from non-owner
sources. The comprehensive loss is equal to the net loss for the
period presented.
|
|
Note 2 |
Balance Sheet Detail: |
The following table provides details of major components of the
indicated balance sheet accounts:
|
|
|
|
|
|
|
|
|
|
|
|
March 16, | |
|
June 30, | |
|
|
2005 | |
|
2004 | |
|
|
| |
|
| |
|
|
(Thousands of | |
|
|
Swedish Krona) | |
Property and Equipment, net:
|
|
|
|
|
|
|
|
|
|
Computers and other equipment
|
|
|
10 |
|
|
|
10 |
|
|
Furniture and fixtures
|
|
|
248 |
|
|
|
248 |
|
|
Less accumulated depreciation
|
|
|
(88 |
) |
|
|
(52 |
) |
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
206 |
|
|
|
|
|
|
|
|
Other receivables:
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
12 |
|
|
|
13 |
|
|
Prepaid expenses
|
|
|
22 |
|
|
|
8 |
|
|
Value added tax
|
|
|
44 |
|
|
|
125 |
|
|
|
|
|
|
|
|
|
|
|
78 |
|
|
|
146 |
|
|
|
|
|
|
|
|
Accrued liabilities:
|
|
|
|
|
|
|
|
|
|
Accrued compensation
|
|
|
128 |
|
|
|
|
|
|
Accrued social security expenses
|
|
|
|
|
|
|
43 |
|
|
Accrued rent for premises
|
|
|
|
|
|
|
60 |
|
|
Accrued professional services
|
|
|
20 |
|
|
|
20 |
|
|
Accrued interest on long-term liabilities
|
|
|
2 |
|
|
|
20 |
|
|
Other
|
|
|
16 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
166 |
|
|
|
146 |
|
|
|
|
|
|
|
|
Other current liabilities:
|
|
|
|
|
|
|
|
|
|
Employee withholding taxes
|
|
|
|
|
|
|
47 |
|
|
Other
|
|
|
181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
181 |
|
|
|
47 |
|
|
|
|
|
|
|
|
For the 8.5 month period ended March 16, 2005 and the
year ended June 30, 2004, the company had no taxable income.
F-52
MI4E DEVICE MANAGEMENT AB
NOTES TO FINANCIAL STATEMENTS (Continued)
Operating losses for the 8.5 months ended March 16,
2005 have resulted in a deferred tax receivable of
SEK 67,000. Because of the companys situation a
valuation allowance has been made for the full amount of this
deferred tax asset. Accordingly as of March 16, 2005 the
net deferred tax asset is zero.
The company did not have any net operating loss carry forwards
as of June 30, 2004.
Deferred income tax applicable to temporary differences amounts
to SEK 4,000 as of June 30, 2004.
|
|
Note 4 |
Shareholders Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary Shares | |
|
|
|
|
|
Total | |
|
|
| |
|
Additional | |
|
Accumulated | |
|
Shareholders | |
|
|
Shares | |
|
Amount | |
|
Paid-In Capital | |
|
Deficit | |
|
Equity | |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands) | |
Issuance of shares
|
|
|
1,000 |
|
|
S |
EK100 |
|
|
|
|
|
|
|
|
|
|
SEK |
100 |
|
Net loss for the year ended June 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEK |
(18 |
) |
|
|
(18 |
) |
Net loss for the 8.5 month period ended March 16, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(251 |
) |
|
|
(251 |
) |
Capital contribution
|
|
|
|
|
|
|
|
|
|
SEK |
409 |
|
|
|
|
|
|
|
409 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances, March 16, 2005
|
|
|
1,000 |
|
|
S |
EK100 |
|
|
SEK |
409 |
|
|
SEK |
(269 |
) |
|
SEK |
240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 5 |
Stock Option Plans: |
As of March 16, 2005 and June 30, 2004, there were no
stock option plans.
|
|
Note 6 |
Liabilities to credit institutions: |
The company has borrowings of SEK 192,000 from SE-Banken
and SEK 538,000 from ALMI Företagspartner AB as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest, | |
|
Amortization | |
|
|
|
|
per Annum | |
|
per Annum | |
|
Security | |
|
|
| |
|
| |
|
| |
SE-Banken
|
|
|
6.75 |
% |
|
SEK |
100,000 |
|
|
|
Chattel mortgage, SEK 500,000 |
|
ALMI Företagspartner AB
|
|
|
9.25 |
% |
|
SEK |
215,000 |
|
|
|
Chattel mortgage, SEK 700,000 |
|
Accordingly, as of March 16, 2005 the loans will be repaid
as follows in the future periods and years ending June 30:
|
|
|
|
|
2005
|
|
|
SEK 230,000 |
|
2006
|
|
|
SEK 315,000 |
|
2007
|
|
|
SEK 185,000 |
|
|
|
|
|
|
|
|
SEK 730,000 |
|
|
|
|
|
In addition, the company has been granted a credit line of
SEK 200,000 by SE-Banken. The company has reclassified a
portion of the above borrowings to reflect amounts due within
one year.
As of March 16, 2005 and June 30, 2004, there were no
outstanding borrowings under this credit facility.
F-53
MI4E DEVICE MANAGEMENT AB
NOTES TO FINANCIAL STATEMENTS (Continued)
|
|
Note 7 |
Employee Benefit and Pension Plans: |
As of March 16, 2005 and June, 30, 2004, the company
did not have any employee benefit or pension plans.
|
|
Note 8 |
Commitments and Contingencies: |
As of March 16, 2005 and June 30, 2004, the company
did not have any operating lease agreements and no outstanding
guarantee agreements.
|
|
Note 9 |
Related Party Transactions: |
The companys Chief Executive Officer, Anders Furehed and
its Chairman of the Board, Noël Mulkeen, each have granted
the company a loan of SEK 55,000. The loans were not
interest-bearing and were contributed to its capital of the
company on March 16, 2005.
|
|
Note 10 |
Subsequent event: |
On March 16, 2005 all of the companys shares were
acquired by Insignia Solutions plc.
F-54
REPORT OF INDEPENDENT ACCOUNTANTS
To the Shareholders and Board of Directors of Mi4e Device
Management AB:
In our opinion, the accompanying balance sheets and the related
operating statements and cash flow statements present fairly, in
all material respects, the financial position of Mi4e Device
Management AB at March 16, 2005 and June 30, 2004, and
the results of its operations and its cash flows for the eight
and a half months ended March 16, 2005 and for the year
ended June 30, 2004, the Companys first year of
operations, in conformity with accounting principles generally
accepted in the United States of America. These financial
statements are the responsibility of the Companys
management. Our responsibility is to express an opinion on these
statements based on our audit. We conducted our audit of these
statements in accordance with auditing standards generally
accepted in the United States of America. Those standards
require that we plan and perform the audit to obtain reasonable
assurance about whether the statements are free of material
misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, and evaluating the
overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.
|
|
|
/s/ Öhrlings PricewaterhouseCoopers AB |
Stockholm, Sweden
June 27, 2005
F-55
UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
Effective March 16, 2005, Insignia Solutions plc
(Insignia) acquired all of the outstanding shares of
Mi4e Device Management AB (Mi4e). The acquisition
was accounted for using the purchase method of accounting and
accordingly, the purchase price was allocated to the tangible
and intangible assets acquired and liabilities assumed on the
basis of their estimated fair market values on the acquisition
date.
The purchase price of approximately $3.0 million consisted
of 3,959,588 shares with a value of approximately
$2,749,000 and acquisition costs of approximately $267,000.
The following unaudited pro forma combined condensed
consolidated statements of operations are derived from the
historical consolidated financial statements of Insignia and
Mi4e. The unaudited pro forma combined condensed consolidated
statements of operations for the year ended December 31,
2004 and the nine months ended September 30, 2005 give
effect to the acquisition of Mi4e as if it occurred on
January 1, 2004. For purposes of the unaudited pro forma
combined condensed consolidated statement of operations for the
year ended December 31, 2004, Insignias results of
operations have been combined with Mi4es results of
operations for such respective period as calculated by adding
the results of operations of Mi4e for the six month period ended
December 31, 2004 to the year ended June 30, 2004 and
subtracting the six month period ended December 31, 2003.
For the purposes of the unaudited pro forma combined condensed
consolidated statement of operations for the nine months ended
September 30, 2005, Insignias results of operations,
including the operating results of Mi4e since March 17,
2005, have been combined with Mi4es results of operations
for the period from January 1, 2005 to March 16, 2005.
The unaudited pro forma combined condensed consolidated
financial statements presented are based on the assumptions and
adjustments described in the accompanying notes. The unaudited
pro forma combined condensed consolidated statements of
operations do not purport to represent what Insignias
results of operations would have been or would be if the
transaction that gave rise to the pro forma adjustments had
occurred on the date assumed and are not necessarily indicative
of future results. The unaudited pro forma combined condensed
consolidated financial statements should be read in conjunction
with the historical consolidated financial statements and
related notes of Mi4e included elsewhere herein.
P-1
INSIGNIA SOLUTIONS PLC
UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED
STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma | |
|
|
|
|
|
|
|
|
Adjustment | |
|
Pro Forma | |
|
|
Insignia | |
|
Mi4e | |
|
(Note 2) | |
|
Combined | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Net revenues
|
|
$ |
541 |
|
|
$ |
646 |
|
|
$ |
|
|
|
$ |
1,187 |
|
Cost of net revenues
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
499 |
|
|
|
646 |
|
|
|
|
|
|
|
1,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
2,511 |
|
|
|
192 |
|
|
|
|
|
|
|
2,703 |
|
|
Research and development
|
|
|
2,807 |
|
|
|
274 |
|
|
|
|
|
|
|
3,081 |
|
|
General and administrative
|
|
|
2,579 |
|
|
|
236 |
|
|
|
|
|
|
|
2,815 |
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
390 |
|
|
|
390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
7,897 |
|
|
|
702 |
|
|
|
390 |
|
|
|
8,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(7,398 |
) |
|
|
(56 |
) |
|
|
(390 |
) |
|
|
(7,844 |
) |
|
Interest income (expense), net
|
|
|
6 |
|
|
|
(11 |
) |
|
|
|
|
|
|
(5 |
) |
|
Other income (expense), net
|
|
|
249 |
|
|
|
|
|
|
|
|
|
|
|
249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(7,143 |
) |
|
|
(67 |
) |
|
|
(390 |
) |
|
|
(7,600 |
) |
|
Income tax benefit
|
|
|
(81 |
) |
|
|
|
|
|
|
|
|
|
|
(81 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(7,062 |
) |
|
$ |
(67 |
) |
|
$ |
(390 |
) |
|
$ |
(7,519 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.23 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.22 |
) |
Weighted average shares and ordinary share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
30,191 |
|
|
|
|
|
|
|
|
|
|
|
34,151 |
|
P-2
INSIGNIA SOLUTIONS PLC
UNAUDITED PRO FORMA COMBINED CONDENSED CONSOLIDATED
STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma | |
|
|
|
|
|
|
|
|
Adjustment | |
|
Pro Forma | |
|
|
Insignia | |
|
Mi4e | |
|
(Note 2) | |
|
Combined | |
|
|
| |
|
| |
|
| |
|
| |
|
|
(In thousands, except per share data) | |
Net revenues
|
|
$ |
1,998 |
|
|
$ |
136 |
|
|
$ |
|
|
|
$ |
2,134 |
|
Cost of net revenues
|
|
|
291 |
|
|
|
|
|
|
|
|
|
|
|
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
1,707 |
|
|
|
136 |
|
|
|
|
|
|
|
1,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
1,937 |
|
|
|
103 |
|
|
|
|
|
|
|
2,040 |
|
|
Research and development
|
|
|
2,144 |
|
|
|
54 |
|
|
|
|
|
|
|
2,198 |
|
|
General and administrative
|
|
|
2,237 |
|
|
|
114 |
|
|
|
|
|
|
|
2,351 |
|
|
Amortization of intangible assets
|
|
|
207 |
|
|
|
|
|
|
|
85 |
|
|
|
292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
6,525 |
|
|
|
271 |
|
|
|
85 |
|
|
|
6,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(4,818 |
) |
|
|
(135 |
) |
|
|
(85 |
) |
|
|
(5,038 |
) |
|
Interest income (expense), net
|
|
|
(40 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
(43 |
) |
|
Other income (expense), net
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(4,835 |
) |
|
|
(138 |
) |
|
|
(85 |
) |
|
|
(5,058 |
) |
|
Income tax provision
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(4,876 |
) |
|
|
(138 |
) |
|
|
(85 |
) |
|
|
(5,099 |
) |
Accretion of dividend on subsidiary preferred stock
|
|
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
(54 |
) |
Deemed dividend related to beneficial conversion feature of
preferred stock
|
|
|
(611 |
) |
|
|
|
|
|
|
|
|
|
|
(611 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to ordinary shareholders
|
|
$ |
5,541 |
|
|
$ |
(138 |
) |
|
$ |
(85 |
) |
|
$ |
(5,764 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$ |
(0.13 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.13 |
) |
Weighted average shares and ordinary share equivalents:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
41,475 |
|
|
|
|
|
|
|
|
|
|
|
41,910 |
|
P-3
NOTES TO UNAUDITED PRO FORMA COMBINED CONDENSED
CONSOLIDATED
FINANCIAL STATEMENTS
|
|
1. |
SUMMARY OF TRANSACTION |
The purchase price of approximately $3.0 million consisted
of 3,959,588 ordinary shares with a value of approximately
$2,749,000 and acquisition costs of approximately $267,000. The
consideration paid in the transaction was 2,969,692 American
depositary shares (ADSs) representing ordinary
shares, and another 989,896 ADSs issuable on March 31,
2006, subject to potential offset for breach of representations,
warranties and covenants. The fair value of Insignias
ordinary notes was determined using an average value of
$0.6943 per share, which was the average closing price of
the Companys ordinary shares three days before and after
the measurement date of February 10, 2005. In addition, up
to a maximum of 700,000 euros is payable in a potential earn-out
based on a percentage of future revenue collected from sales of
existing Mi4e products. Any earn-out amounts paid by Insignia to
Mi4es shareholders will be recorded as additional purchase
price and an increase to goodwill. Insignia allocated the
initial purchase price to the tangible net assets and intangible
assets acquired and liabilities assumed, based on their
estimated fair values. Under the purchase method of accounting,
the initial purchase price does not include the contingent
earn-out amount described above.
The initial purchase price is allocated as follows (in
thousands):
|
|
|
|
|
Allocation of Purchase Price: |
|
|
|
|
|
Tangible assets acquired
|
|
$ |
497 |
|
Liabilities assumed
|
|
|
(275 |
) |
Goodwill(a)
|
|
|
394 |
|
Customer relationships(b)
|
|
|
900 |
|
Technology(c)
|
|
|
1,500 |
|
|
|
|
|
Total purchase price
|
|
$ |
3,016 |
|
|
|
|
|
|
|
|
(a) |
|
Goodwill represents the excess of the purchase price over the
fair value of the net assets acquired and liabilities assumed
and will be periodically reviewed for impairment. |
|
(b) |
|
Customer relationships will be amortized over 10 years, the
period of time Insignia estimates it will benefit from the
acquired customer relationships. |
|
(c) |
|
Technology will be amortized over 5 years, the period of
time Insignia estimates it will benefit from the technology
acquired. |
To record the amortization of intangible assets as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months | |
|
|
|
|
Ended | |
|
|
Year Ended | |
|
September 30, | |
|
|
December 31, 2004 | |
|
2005 | |
|
|
| |
|
| |
Customer relationships
|
|
$ |
90 |
|
|
$ |
68 |
|
Technology
|
|
|
300 |
|
|
|
225 |
|
|
|
|
|
|
|
|
|
|
|
390 |
|
|
|
293 |
|
Less amount recorded in post-acquisition period
|
|
|
|
|
|
|
(208 |
) |
|
|
|
|
|
|
|
Pro forma adjustment
|
|
$ |
390 |
|
|
$ |
85 |
|
|
|
|
|
|
|
|
|
|
3. |
UNAUDITED PRO FORMA COMBINED NET LOSS PER SHARE |
The unaudited pro forma basic and diluted combined net loss per
share is based on the historical weighted average number of
shares of Insignia ordinary shares outstanding during the period
plus the number of shares issued in connection with the
acquisition. Shares used in computing diluted combined net loss
per share exclude ordinary share equivalents as their inclusion
would be anti-dilutive due to the net loss incurred.
P-4
No
dealer, salesperson or other person is authorized to give any
information or to represent anything not contained in this
prospectus. You must not rely on any unauthorized information or
representations. This prospectus is an offer to sell only the
shares offered hereby, but only under circumstances and in
jurisdictions where it is lawful to do so. The information
contained in the prospectus is current only as of its date.
TABLE OF CONTENTS
18,663,450 AMERICAN
DEPOSITORY SHARES
EACH REPRESENTING
ONE ORDINARY SHARE OF
1 PENCE NOMINAL VALUE
PROSPECTUS
,
2006
PART II
INFORMATION NOT REQUIRED IN PROSPECTUS
|
|
Item 24. |
Indemnification of Directors and Officers |
Insignias Articles of Association contain a provision to
the effect that, so far as permitted by the statutory provisions
of English law, Insignia shall indemnify the directors and
secretary against liabilities incurred by them in relation to
the affairs of Insignia. However, the Companies Act 1985 makes
this indemnity ineffective to the extent it applies to such
directors or secretarys neglect, default, breach of
duty or breach of trust in relation to Insignia, except to the
extent that it is a qualifying third party indemnity provision
within the meaning of the Companies Act 1985.
Insignias policy is to enter into indemnity agreements
with each of its directors and executive officers. In addition,
Insignia Solutions, Inc., a Delaware corporation and a wholly
owned subsidiary of Insignia, enters into indemnity agreements
with each of Insignias directors and executive officers.
The indemnity agreements provide that directors and executive
officers will be indemnified and held harmless to the fullest
possible extent permitted by law, including against all expenses
and attorneys fees, judgments, fines and settlement
amounts paid or reasonably incurred by them in any action, suit
or proceeding, including any derivative action by or in the
right of Insignia, on account of their services as directors,
officers, employees or agents of Insignia or as directors,
officers, employees or agents of any other company or enterprise
when they are serving in their capacities at the request of
Insignia. Neither Insignia nor Insignia Solutions, Inc. will be
obligated pursuant to the agreements to indemnify or advance
expenses to an indemnified party with respect to proceedings or
claims:
|
|
|
|
|
initiated by the indemnified party and not by way of defense,
except with respect to a proceeding authorized by the Board of
Directors and successful proceedings brought to enforce a right
to indemnification under the indemnity agreements; |
|
|
|
for any amounts paid in settlement of a proceeding unless
Insignia consents to the settlement; |
|
|
|
on account of any suit in which judgment is rendered against the
indemnified party for an accounting of profits made from the
purchase or sale by the indemnified party of securities of
Insignia under section 16(b) of the Exchange Act and
related laws; on account of conduct by an indemnified party that
is finally adjudged to have been in bad faith or conduct that
the indemnified party did not reasonably believe to be in, or
not opposed to, the best interests of Insignia; |
|
|
|
on account of any criminal action or proceeding arising out of
conduct that the indemnified party has reasonable cause to
believe was unlawful; or |
|
|
|
if a final decision by a court having jurisdiction in the matter
shall determine that indemnification is not lawful. |
The indemnity agreements are not exclusive of any rights a
director or executive officer may have under the Articles of
Association, other agreements, any
majority-in-interest
vote of the shareholders or vote of disinterested directors and
applicable law.
The indemnification provision in the Articles of Association,
and the indemnity agreements, may be sufficiently broad to
permit indemnification of Insignias directors and
executive officers for liabilities arising under the Securities
Act. In addition, Insignia has director and officer liability
insurance.
II-1
|
|
Item 25. |
Other Expenses of Issuance and Distribution |
The following table sets forth the costs and expenses, other
than underwriting discounts and commissions, payable by Insignia
in connection with the sale of our ordinary shares being
registered. All amounts are estimates except the SEC
registration fee.
|
|
|
|
|
|
|
|
Amount to | |
|
|
be Paid | |
|
|
| |
SEC registration fee
|
|
$ |
679 |
|
Printing and engraving expenses
|
|
|
30,000 |
|
Legal fees and expenses
|
|
|
25,000 |
|
Accounting fees and expenses
|
|
|
25,000 |
|
ADS Issuance costs
|
|
|
474,052 |
(1) |
Stamp duty tax
|
|
|
100,783 |
(2) |
|
|
|
|
|
Total
|
|
$ |
655,514 |
|
|
|
|
|
|
|
(1) |
Assumes that the 18,663,450 ADSs that we are registering under
this prospectus are issued as of February 13, 2005 for
purposes of calculating such costs. |
|
(2) |
Assumes that the 18,663,450 ADSs that we are registering under
this prospectus are issued as of February 13, 2005 for
purposes of calculating such tax. |
|
|
Item 26. |
Recent Sales of Unregistered Securities |
In September 2003, 1,613,465 ADSs were purchased under the
Fusion Capital 2002 securities subscription agreement resulting
in proceeds of $827,000 less offering expenses of $89,000. In
November 2003, Fusion Capital purchased 1,766,667 ADSs. We
received $1.3 million less offering expenses totaling
$114,000.
In November 2003, we issued a warrant to purchase up to 500,000
ADSs to a strategic partner. The warrant becomes exercisable
upon achievement of certain milestones and terminates on the
third anniversary of the final milestone. The exercise price is
$1.03 per share with respect to the first milestone, and
the average of $1.03 and the then-current market price with
respect to the other milestones. At December 31, 2004,
200,000 of the warrants were vested, exercisable, and were
recorded with a charge of $129,000 to expense and additional
paid-in capital in the first quarter of 2004. The warrant will
be valued as it vests and future charges will be recorded based
on the amount of the warrant that vests using the Black-Scholes
pricing model.
On January 5, 2004, we issued 2,262,500 ADSs at a price of
$0.80 to a total of 10 investors in a private placement exempt
from registration under Regulation S and Section 4(2)
of the Securities Act. We also issued warrants to
purchase 565,625 ADSs to the investors at an exercise price
of $1.04. The warrants are exercisable immediately and expire
January 5, 2009. We received $1.81 million less
offering expenses totaling approximately $0.2 million in
this transaction. We also issued warrants to
purchase 108,562 ADSs to the two principals of the
placement agent, half of which are exercisable at a price of
$1.09 per share and the other half at $0.92 per share.
These warrants are exercisable immediately and expire
January 5, 2009.
On October 18, 2004, Insignia closed two equity financing
transactions in which we raised over $2.3 million, net of
transaction costs. We closed a private placement financing with
certain institutional and other accredited investors pursuant to
which we issued and sold 3,208,499 newly issued ADSs and
warrants to purchase 802,127 ADSs, for a total purchase
price of approximately $1.5 million, or $1.3 million
net of transaction costs. The shares were priced at
$0.48 per share, and the warrants have an exercise price of
$1.06 per share. The warrants may be exercised any time
after the date that is six months after the closing of the
private placement until the earlier of April 18, 2010 or a
change of control of Insignia. Nash Fitzwilliams Ltd. served as
the private placement agent in the private placement. We issued
warrants to purchase an aggregate of 204,597 ADSs to the two
principals of Nash Fitzwilliams Ltd. as placement agent. The
warrants issued to the Nash Fitzwilliams Ltd.s
principals have the same exercise price and terms as the warrants
II-2
issued to the investors in the private placement. In July 2005,
we issued warrants to purchase 192,522 ADSs, at an exercise
price of $1.11 per share, to the investors in the
October 18, 2004 private placement as a penalty because the
registration statement relating to the shares issued in this
transaction had not become effective. Additionally, in October
2004 under the 2002 Fusion securities subscription agreement, we
sold to Fusion Capital 2,500,000 ADSs at a purchase price of
$0.40 per share, resulting in proceeds of approximately
$1.0 million, net of transaction costs. As of
October 18, 2004, we had sold an aggregate of
$3.152 million of Insignias ADSs to Fusion Capital.
Two investors in the private placement on October 18, 2004
were related parties of Insignia. Mark McMillan, our Chief
Executive Officer, invested $25,000 to purchase 52,083 ADSs
and warrants to purchase 13,021 ADSs. In addition Vincent
Pino, one of our directors, and his immediate family invested
$200,000 to purchase 416,667 ADSs and warrants to
purchase 104,167 ADSs.
On February 8, 2005, Insignia sold 3,220,801 ADSs for
$1.3 million pursuant to a private placement with Fusion
Capital.
On June 30, 2005 and July 5, 2005 we and our
wholly-owned subsidiary Insignia Solutions Inc. (the
Subsidiary) entered into Securities Subscription
Agreements with Fusion Capital and other investors (each, an
Investor and collectively, the
Investors). Pursuant to these subscription
agreements, Investors invested an aggregate of $1,000,000 on
June 30, 2005 (including exchange of the $275,000 bridge
notes), and we completed a second closing on July 5, 2005
for an additional $440,400. Pursuant to these subscription
agreements, the Subsidiary issued its Series A Preferred
Stock, no par value per share (the Preferred Stock)
to the Investors. The Preferred Stock is non-redeemable. The
shares of Preferred Stock (plus all accrued and unpaid dividends
thereon) held by each Investor are exchangeable for ADSs
(i) at any time at the election of such Investor,
(ii) automatically upon written notice by us to such
Investor in the event that the sale price of the ADSs on the
Nasdaq SmallCap Market is greater than $1.50 per share for
a period of ten consecutive trading days, and certain other
conditions are met, and (iii) automatically to the extent
any shares of the Preferred Stock have not been exchanged prior
to June 30, 2007. The Preferred Stock will accrue dividends
at a rate of 15% per year compounded annually, payable in
the form of additional ADSs. Including accruable dividends, the
shares of Preferred Stock issued on June 30, 2005, together
with the additional shares issued on July 5, 2005, will be
exchangeable for a total of 4,762,326 ADSs, representing an
initial purchase price of $0.40 per ADS. Pursuant to the
above subscription agreements, we also issued to the Investors
on June 30, 2005 and July 5, 2005, warrants to
purchase an aggregate of 3,601,000 ADSs at an exercise price per
share equal to the greater of $0.50 or the U.S. Dollar
equivalent of 20.5 U.K. pence. These warrants are immediately
exercisable and expire on June 30, 2010. We also entered
into registration rights agreements with the Investors pursuant
to which we agreed to file a registration statement with the
Securities and Exchange Commission covering the resale of
(i) the ADSs issued to the Investors upon exchange of the
Preferred Stock under their subscription agreements and
(ii) the ADSs issuable upon exercise of their warrants.
On December 29, 2005, we and our subsidiary,
Insignia Solutions Inc., entered into a Securities
Subscription Agreement (the December 2005 Subscription
Agreement) with certain investors, pursuant to which we
and our subsidiary completed a private placement and received
aggregate proceeds of $1,975,000 (including exchange of $250,000
in bridge notes). Pursuant to the subscription agreement, our
subsidiary issued its Series B Preferred Stock, to the
investors. The Series B Preferred Stock is
non-redeemable. The
shares of Series B Preferred Stock (plus all accrued and
unpaid dividends thereon) held by each Investor are exchangeable
for ADSs (i) at any time at the election of the investor or
(ii) automatically upon written notice by the Company to
the investor in the event that the sale price of the ADSs on the
NASDAQ SmallCap Market is greater than $0.80 per share for
a period of twenty consecutive trading days and certain other
conditions are met. The Series B Preferred Stock will accrue
dividends at a rate of 7.5% per year; the first years
dividends are payable in the form of additional ADSs upon
exchange, and subsequent accrued dividends are payable only if
declared by our subsidiarys board of directors. Including
accruable dividends, the shares of Series B Preferred Stock will
be exchangeable for an aggregate of 8,492,500 ADSs, representing
an initial purchase price of $0.25 per ADS. Pursuant to the
December 2005 Subscription Agreement, we also issued warrants to
purchase an aggregate of 9,085,000 ADS to the investors at an
exercise price of $0.37 per share. These warrants are
exercisable from June 29, 2006 until December 29,
2010. In connection with the private
II-3
placement, we also issued warrants to purchase an aggregate of
635,950 ADSs to Next Level Capital, Inc., as partial
compensation for its services a placement agent, on
substantially similar terms as the warrants issued to the
investors in such private placement. The additional compensation
to Next Level Capital, Inc. consisted of a cash payment
equal to 7% of the gross investment proceeds of $1,975,000, or
$138,250. In addition, we entered into a registration rights
agreement with the investors pursuant to which we agreed to file
a registration statement with the Securities and Exchange
Commission covering the resale of (i) the ADSs issued to
the investors upon exchange of the preferred stock under their
subscription agreements and (ii) the ADSs issuable upon
exercise of their warrants. In addition, the registration rights
agreement provides that if a registration statement covering
resale of the shares issued in the December 2005 private
placement (i) has not been filed with the SEC on or prior
to January 15, 2006, (ii) has not been declared
effective by the SEC on or prior to April 15, 2006, or
(iii) is not available for resales of such securities until
the earlier of the date as of which such shares may be sold
without restriction pursuant to Rule 144(k) promulgated
under the Securities Act of 1933, as amended, or the date on
which each investor has sold all such securities, then we will
make pro rata payments to each investor in the December 2005
private placement, as liquidated damages and not as a penalty,
in an amount equal to 2% of the sum of (i) the aggregate
purchase price paid by the investors for the shares of
Series B Preferred Stock of our subsidiary, ADSs
issuable upon exchange of such Series B Preferred Stock and
warrants issued at the December 2005 private placement and
(ii) the aggregate exercise price of the shares subject to
warrants then issuable upon exercise of outstanding warrants
then held by such investors, for each monthly anniversary
following the date by which such registration statement should
have been filed or have been declared effective by the SEC, as
applicable.
|
|
Item 27. |
Exhibits and Financial Statement Schedules |
(a) Exhibits.
The following exhibits are filed as part of this Report:
|
|
|
|
|
Exhibit |
|
|
Number |
|
Exhibit Title |
|
|
|
|
3 |
.02(1) |
|
Registrants Articles of Association. |
|
|
3 |
.04(1) |
|
Registrants Memorandum of Association. |
|
|
4 |
.01(1) |
|
Form of Specimen Certificate for Registrants Ordinary
Shares. |
|
|
4 |
.02(2) |
|
Deposit Agreement between Registrant and The Bank of New York. |
|
|
4 |
.03(2) |
|
Form of American Depositary Receipt (included in
Exhibit 4.02). |
|
|
4 |
.04(3) |
|
American Depositary Shares Purchase Agreement dated
January 5, 2004. |
|
|
4 |
.05(3) |
|
Registration Rights Agreement dated January 5, 2004. |
|
|
4 |
.06(3) |
|
Form of Warrant to Purchase American Depositary Shares dated
January 5, 2004 and issued to the purchasers of American
Depositary Shares. |
|
|
4 |
.07(3) |
|
Form of Warrant to Purchase American Depositary Shares dated
January 5, 2004 and issued to the principals of Nash
Fitzwilliams, Ltd., as placement agent. |
|
|
5 |
.01 |
|
Opinion of Macfarlanes (to be filed by amendment). |
|
|
10 |
.01(1) |
|
Registrants 1986 Executive Share Option Scheme, as
amended, and related documents. |
|
|
10 |
.02(1) |
|
Registrants 1988 U.S. Stock Option Plan, as amended,
and related documents. |
|
|
10 |
.03(5) |
|
Registrants 1995 Incentive Stock Option Plan for
U.S. Employees and related documents, as amended. |
|
|
10 |
.05(1) |
|
Insignia Solutions Inc. 401(k) Plan. |
|
|
10 |
.06(1) |
|
Registrants Small Self-Administered Pension Plan
Definitive Deed and Rules. |
|
|
10 |
.14(1) |
|
Form of Indemnification Agreement entered into by Registrant
with each of its directors and executive officers such
obligations are immediately accelerated, with no required
notice, if the default results from the dissolution, winding up
or liquidation of Hartford Life. |
|
|
10 |
.28(6) |
|
Registrants U.K. Employee Share Option Scheme 1996, as
amended. |
II-4
|
|
|
|
|
Exhibit |
|
|
Number |
|
Exhibit Title |
|
|
|
|
|
10 |
.34(4) |
|
Consulting Agreement effective April 1, 1997 between
Registrant and Nicholas, Viscount Bearsted. |
|
|
10 |
.38(7) |
|
Lease Agreement between Insignia Solutions, Inc. and
Lincoln-Whitehall Pacific, LLC, dated December 22, 1997. |
|
|
10 |
.42(5) |
|
Registrants 1995 Employee Share Purchase Plan, as amended. |
|
|
10 |
.44(8) |
|
Lease agreement between Registrant and Comland Industrial and
Commercial Properties Limited dated August 12th, 1998 for
the Apollo House premises and the Saturn House premises. |
|
|
10 |
.62(9) |
|
Warrant Agreement, dated as of November 24, 2000, between
Registrant and Jefferies & Company, Inc. |
|
|
10 |
.63(10) |
|
Form of ADSs Purchase Warrant issued November 24, 2000. |
|
|
10 |
.64(11) |
|
ADSs Purchase Warrant issued to Jefferies & Company,
Inc., dated November 24, 2000. |
|
|
10 |
.67(12) |
|
Warrant Agreement, dated as of February 12, 2001, between
Registrant and Jefferies & Company, Inc. |
|
|
10 |
.68(13) |
|
Form of ADSs Purchase Warrant issued February 12, 2001. |
|
10 |
.69(14) |
|
ADSs Purchase Warrant issued to Jefferies & Company,
Inc., dated February 12, 2001. |
|
|
10 |
.85(15) |
|
Warrant Agreement between the Registrant and International
Business Machines Corporation dated November 24, 2003.** |
|
|
10 |
.87(16) |
|
American Depositary Shares Purchase Agreement between the
Registrant and the Purchasers, as defined therein, dated
October 18, 2004 (the October 2004 ADS Purchase
Agreement). |
|
|
10 |
.88(16) |
|
Form of Warrant issued to Purchasers, as defined in the October
2004 ADS Purchase Agreement. |
|
|
10 |
.89(16) |
|
Registration Rights Agreement between the Registrant and the
Purchasers, as defined in the October 2004 ADS Purchase
Agreement, dated October 18, 2004. |
|
|
10 |
.90(17) |
|
Stock Purchase and Sale Agreement dated February 9, 2005
between, among others, the Registrant, Kenora Ltd and the
Sellers (as defined therein). |
|
|
10 |
.91(18) |
|
Securities Subscription Agreement by and between the Registrant
and Fusion Capital II, LLC dated February 10, 2005. |
|
|
10 |
.92(18) |
|
Registration Rights Agreement by and between the Registrant and
Fusion Capital II, LLC dated February 10, 2005. |
|
|
10 |
.93(18) |
|
Warrant, dated as of February 10, 2005, by and between the
Registrant and Fusion Capital II, LLC. |
|
|
10 |
.94(18) |
|
Warrant, dated as of February 10, 2005, by and between the
Registrant and Fusion Capital II, LLC. |
|
|
10 |
.96(19) |
|
Termination and Waiver Agreement dated June 30, 2004
between the Registrant and Esmertec A.G. |
|
|
10 |
.97(20) |
|
Registration Rights Agreement, dated March 16, 2005,
between the Registrant, Noel Mulkeen and Anders Furehed. |
|
|
10 |
.98(21) |
|
Agreement, dated May 17, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital II, LLC dated February 10, 2005 and related
warrants. |
|
|
10 |
.99(22) |
|
Form of Securities Subscription Agreement, dated as of
June 30, 2005, by and among the Registrant, Insignia
Solutions Inc. and the investors in the closings of the private
placement that took place on June 30, 2005 and July 5,
2005 (the June/ July 2005 Private Placement). |
|
|
10 |
.100(23) |
|
Form of Warrant, dated as of June 30, 2005, issued by the
Registrant to each of the investors in the June/July 2005
Private Placement. |
|
|
10 |
.101(24) |
|
Form of Registration Rights Agreement, dated as of June 30,
2005, by and between the Registrant and each of the investors in
the June/July 2005 Private Placement. |
II-5
|
|
|
|
|
Exhibit |
|
|
Number |
|
Exhibit Title |
|
|
|
|
|
10 |
.102(25) |
|
Agreement, dated June 30, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital Fund II, LLC dated February 10, 2005. |
|
|
10 |
.103(26) |
|
Agreement, dated August 31, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital Fund II, LLC dated February 10, 2005. |
|
|
10 |
.104 |
|
Employment Offer Letter between the Registrant and Richard
Noling dated September 14, 2005. |
|
|
10 |
.105 |
|
Loan and Security Agreement between the Registrant and Silicon
Valley Bank dated October 3, 2005. |
|
|
10 |
.106(27) |
|
Employment Offer Letter between the Registrant and John Davis
dated November 21, 2005. |
|
|
10 |
.107(28) |
|
Securities Subscription Agreement, dated as of December 29,
2005, by and among the Registrant, Insignia Solutions Inc. and
the investors in the private placement that took place on
December 29, 2005 (the December 2005 Private
Placement). |
|
|
10 |
.108(29) |
|
Form of Warrant, dated as of December 29, 2005, issued by
the Registrant to each of the investors in the December 2005
Private Placement. |
|
|
10 |
.109(30) |
|
Registration Rights Agreement, dated as of December 29,
2005, by and between the Registrant and each of the investors in
the December 2005 Private Placement. |
|
|
21 |
.01(31) |
|
List of Registrants subsidiaries. |
|
|
23 |
.01 |
|
Consent of Burr, Pilger & Mayer LLP, Independent
Registered Public Accounting Firm. |
|
|
23 |
.02 |
|
Consent of PricewaterhouseCoopers LLP, Independent Registered
Public Accounting Firm. |
|
|
23 |
.03 |
|
Consent of Öhrlings PricewaterhouseCoopers AB, Independent
Accountants. |
|
23 |
.04 |
|
Consent of Macfarlanes (included in Exhibit 5.01). |
|
|
24 |
.01 |
|
Power of Attorney (included on signature page). |
|
|
|
|
** |
Confidential treatment has been granted with respect to certain
portions of this agreement. Such portions were omitted from this
filing and filed separately with the Securities and Exchange
Commission. |
|
|
(1) |
Incorporated by reference to the exhibit of the same number from
Registrants Registration Statement on
Form F-1 (File
No. 33-98230)
declared effective by the Commission on November 13, 1995. |
|
(2) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 1995. |
|
(3) |
Incorporated by reference to the exhibit of the same number from
Registrants Registration Statement on
Form S-3 (File
No. 333-112607)
filed on February 9, 2004. |
|
(4) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 1997. |
|
(5) |
Incorporated by reference to the exhibit of the same number from
Registrants Quarterly Report on
Form 10-Q for the
quarter ended March 31, 2004. |
|
(6) |
Incorporated by reference to Exhibit 4.05 from
Registrants Registration Statement on Form S-8 (File
No. 333-51760) filed on December 13, 2000. |
|
|
|
|
(7) |
Incorporated by reference to the exhibit of the same number from
Registrants Quarterly Report on Form 10-Q for the
quarter ended March 31, 1998. |
|
|
(8) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on Form 10-K for the year
ended December 31, 1998. |
|
(9) |
Incorporated by reference to Exhibit 10.53 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
|
|
(10) |
Incorporated by reference to Exhibit 4.11 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
II-6
|
|
(11) |
Incorporated by reference to Exhibit 4.12 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
|
(12) |
Incorporated by reference to Exhibit 10.55 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(13) |
Incorporated by reference to Exhibit 4.13 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(14) |
Incorporated by reference to Exhibit 4.14 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(15) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 2003. |
|
(16) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on Form 8-K filed on
October 22, 2004. |
|
(17) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
February 10, 2005 (Items 1.01 and 9.01). |
|
(18) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
February 10, 2005 (Items 1.01, 1.02 and 9.01). |
|
(19) |
Incorporated by reference to Exhibit 10.87 from
Registrants Quarterly Report on Form 10-Q for the
quarter ended June 30, 2004. |
|
(20) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
March 22, 2005, as amended on July 1, 2005. |
|
(21) |
Incorporated by reference to Exhibit 10.97 from
Registrants Current Report on
Form 8-K filed on
May 20, 2005. |
|
(22) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(23) |
Incorporated by reference to Exhibit 10.02 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(24) |
Incorporated by reference to Exhibit 10.03 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(25) |
Incorporated by reference to Exhibit 10.04 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(26) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
September 7, 2005. |
|
(27) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
December 12, 2005. |
|
(28) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(29) |
Incorporated by reference to Exhibit 10.02 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(30) |
Incorporated by reference to Exhibit 10.03 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(31) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K filed on
March 30, 2005. |
(b) Financial Statement Schedules.
All schedules have been omitted because they are either
inapplicable or the required information has been provided in
the consolidated financial statements or notes thereto.
II-7
The undersigned registrant hereby undertakes:
|
|
|
(1) To file, during any period in which offers or sales are
being made, a post-effective amendment to this registration
statement: |
|
|
|
(i) To include any prospectus required by
Section 10(a)(3) of the Securities Act of 1933; |
|
|
(ii) To reflect in the prospectus any facts or events
arising after the effective date of the registration statement
(or the most recent post-effective amendment thereof) which,
individually or in the aggregate, represent a fundamental change
in the information set forth in the registration statement.
Notwithstanding the foregoing, any increase or decrease in
volume of securities offered (if the total dollar value of
securities offered would not exceed that which was registered)
and any deviation from the low or high end of the estimated
maximum offering range may be reflected in the form of
prospectus filed with the Commission pursuant to
Rule 424(b) if, in the aggregate, the changes in volume and
price represent no more than 20% change in the maximum aggregate
offering price set forth in the Calculation of
Registration Fee table in the effective registration
statement. |
|
|
(iii) To include any material information with respect to
the plan of distribution not previously disclosed in the
registration statement or any material change to such
information in the registration statement; |
|
|
|
(2) That, for the purpose of determining any liability
under the Securities Act of 1933, each such post-effective
amendment shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of
such securities at that time shall be deemed to be the initial
bona fide offering thereof. |
|
|
(3) To remove from registration by means of a
post-effective amendment any of the securities being registered
which remain unsold at the termination of the offering. |
|
|
(4) That, for the purpose of determining liability under
the Securities Act of 1933 to any purchaser: If the registrant
is subject to Rule 430C, each prospectus filed pursuant to
Rule 424(b) as part of a registration statement relating to
an offering, other than registration statements relying on
Rule 430B or other than prospectuses filed in reliance on
Rule 430A, shall be deemed to be part of and included in
the registration statement as of the date it is first used after
effectiveness. Provided, however, that no statement made in a
registration statement or prospectus that is part of the
registration statement or made in a document incorporated or
deemed incorporated by reference into the registration statement
or prospectus that is part of the registration statement will,
as to a purchaser with a time of contract of sale prior to such
first use, supersede or modify any statement that was made in
the registration statement or prospectus that was part of the
registration statement or made in any such document immediately
prior to such date of first use. |
Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers
and controlling persons of the registrant pursuant to the
foregoing provisions, or otherwise, the registrant has been
advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as
expressed in the Act, and is, therefore, unenforceable. In the
event that a claim for indemnification against such liabilities
(other than the payment by the registrant of expenses incurred
or paid by a director, officer, or controlling person of the
registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the
registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in
the Act and will be governed by the final adjudication of such
issue.
II-8
SIGNATURES
Pursuant to the requirements of the Securities Act of 1933, as
amended, the registrant has duly caused this Registration
Statement to be signed on its behalf by the undersigned in the
city of Fremont, State of California on February 14, 2006.
|
|
|
|
|
Mark E. McMillan |
|
Chief Executive Officer |
POWER OF ATTORNEY
KNOW ALL PERSONS BY THESE PRESENTS, that each person whose
signature appears below constitutes and appoints Mark E.
McMillan as his true and lawful
attorney-in-fact and
agent with full power of substitution and resubstitution, for
him and in his name, place and stead, in any and all capacities,
to sign any or all amendments to this Registration Statement of
Insignia Solutions plc, and to file the same, with all exhibits
thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, grant unto said
attorney-in-fact and
agent, full power and authority to do and perform each and every
act and thing requisite and necessary to be done in and about
the foregoing, as fully to all intents and purposes as he might
or could do in person, hereby ratifying and confirming all that
said attorney-in-fact
and agent, or his substitutes, may lawfully do or cause to be
done by virtue hereof.
Pursuant to the requirements of the Securities Act of 1933, as
amended, this registration statement has been signed below by
the following persons on behalf of the Registrant and in the
capacities and on the dates indicated:
|
|
|
|
|
|
|
Signature |
|
Capacity |
|
Date |
|
|
|
|
|
|
/s/ MARK E. MCMILLAN
Mark E. Mcmillan |
|
Chief Executive Officer, President, and a Director (Principal
Executive Officer) |
|
February 14, 2006 |
|
/s/ JOHN DAVIS
John Davis |
|
Chief Financial Officer and a Vice President of Finance
(Principal Financial Officer) |
|
February 14, 2006 |
|
Additional Directors: |
|
/s/ NICHOLAS, VISCOUNT BEARSTED
Nicholas, Viscount Bearsted |
|
Director |
|
February 14, 2006 |
|
/s/ VINCENT S. PINO
Vincent S. Pino |
|
Director |
|
February 14, 2006 |
|
/s/ DAVID G. FRODSHAM
David G. Frodsham |
|
Director |
|
February 14, 2006 |
|
/s/ RICHARD M. NOLING
Richard M. Noling |
|
Director |
|
February 14, 2006 |
II-9
EXHIBIT INDEX
|
|
|
|
|
Exhibit |
|
|
Number |
|
Exhibit Title |
|
|
|
|
3 |
.02(1) |
|
Registrants Articles of Association. |
|
|
3 |
.04(1) |
|
Registrants Memorandum of Association. |
|
|
4 |
.01(1) |
|
Form of Specimen Certificate for Registrants Ordinary
Shares. |
|
|
4 |
.02(2) |
|
Deposit Agreement between Registrant and The Bank of New York. |
|
|
4 |
.03(2) |
|
Form of American Depositary Receipt (included in
Exhibit 4.02). |
|
|
4 |
.04(3) |
|
American Depositary Shares Purchase Agreement dated
January 5, 2004. |
|
|
4 |
.05(3) |
|
Registration Rights Agreement dated January 5, 2004. |
|
|
4 |
.06(3) |
|
Form of Warrant to Purchase American Depositary Shares dated
January 5, 2004 and issued to the purchasers of American
Depositary Shares. |
|
|
4 |
.07(3) |
|
Form of Warrant to Purchase American Depositary Shares dated
January 5, 2004 and issued to the principals of Nash
Fitzwilliams, Ltd., as placement agent. |
|
|
5 |
.01 |
|
Opinion of Macfarlanes (to be filed by amendment). |
|
|
10 |
.01(1) |
|
Registrants 1986 Executive Share Option Scheme, as
amended, and related documents. |
|
|
10 |
.02(1) |
|
Registrants 1988 U.S. Stock Option Plan, as amended,
and related documents. |
|
|
10 |
.03(5) |
|
Registrants 1995 Incentive Stock Option Plan for
U.S. Employees and related documents, as amended. |
|
|
10 |
.05(1) |
|
Insignia Solutions Inc. 401(k) Plan. |
|
|
10 |
.06(1) |
|
Registrants Small Self-Administered Pension Plan
Definitive Deed and Rules. |
|
|
10 |
.14(1) |
|
Form of Indemnification Agreement entered into by Registrant
with each of its directors and executive officers such
obligations are immediately accelerated, with no required
notice, if the default results from the dissolution, winding up
or liquidation of Hartford Life. |
|
|
10 |
.28(6) |
|
Registrants U.K. Employee Share Option Scheme 1996, as
amended. |
|
|
10 |
.34(4) |
|
Consulting Agreement effective April 1, 1997 between
Registrant and Nicholas, Viscount Bearsted. |
|
|
10 |
.38(7) |
|
Lease Agreement between Insignia Solutions, Inc. and
Lincoln-Whitehall Pacific, LLC, dated December 22, 1997. |
|
|
10 |
.42(5) |
|
Registrants 1995 Employee Share Purchase Plan, as amended. |
|
|
10 |
.44(8) |
|
Lease agreement between Registrant and Comland Industrial and
Commercial Properties Limited dated August 12th, 1998 for
the Apollo House premises and the Saturn House premises. |
|
|
10 |
.62(9) |
|
Warrant Agreement, dated as of November 24, 2000, between
Registrant and Jefferies & Company, Inc. |
|
|
10 |
.63(10) |
|
Form of ADSs Purchase Warrant issued November 24, 2000. |
|
|
10 |
.64(11) |
|
ADSs Purchase Warrant issued to Jefferies & Company,
Inc., dated November 24, 2000. |
|
|
10 |
.67(12) |
|
Warrant Agreement, dated as of February 12, 2001, between
Registrant and Jefferies & Company, Inc. |
|
|
10 |
.68(13) |
|
Form of ADSs Purchase Warrant issued February 12, 2001. |
|
|
10 |
.69(14) |
|
ADSs Purchase Warrant issued to Jefferies & Company,
Inc., dated February 12, 2001. |
|
|
10 |
.85(15) |
|
Warrant Agreement between the Registrant and International
Business Machines Corporation dated November 24, 2003.** |
|
|
10 |
.87(16) |
|
American Depositary Shares Purchase Agreement between the
Registrant and the Purchasers, as defined therein, dated
October 18, 2004 (the October 2004 ADS Purchase
Agreement). |
|
|
10 |
.88(16) |
|
Form of Warrant issued to Purchasers, as defined in the October
2004 ADS Purchase Agreement. |
|
|
10 |
.89(16) |
|
Registration Rights Agreement between the Registrant and the
Purchasers, as defined in the October 2004 ADS Purchase
Agreement, dated October 18, 2004. |
|
|
|
|
|
Exhibit |
|
|
Number |
|
Exhibit Title |
|
|
|
|
|
10 |
.90(17) |
|
Stock Purchase and Sale Agreement dated February 9, 2005
between, among others, the Registrant, Kenora Ltd and the
Sellers (as defined therein). |
|
|
10 |
.91(18) |
|
Securities Subscription Agreement by and between the Registrant
and Fusion Capital II, LLC dated February 10, 2005. |
|
|
10 |
.92(18) |
|
Registration Rights Agreement by and between the Registrant and
Fusion Capital II, LLC dated February 10, 2005. |
|
|
10 |
.93(18) |
|
Warrant, dated as of February 10, 2005, by and between the
Registrant and Fusion Capital II, LLC. |
|
|
10 |
.94(18) |
|
Warrant, dated as of February 10, 2005, by and between the
Registrant and Fusion Capital II, LLC. |
|
|
10 |
.96(19) |
|
Termination and Waiver Agreement dated June 30, 2004
between the Registrant and Esmertec A.G. |
|
|
10 |
.97(20) |
|
Registration Rights Agreement, dated March 16, 2005,
between the Registrant, Noel Mulkeen and Anders Furehed. |
|
|
10 |
.98(21) |
|
Agreement, dated May 17, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital II, LLC dated February 10, 2005 and related
warrants. |
|
|
10 |
.99(22) |
|
Form of Securities Subscription Agreement, dated as of
June 30, 2005, by and among the Registrant, Insignia
Solutions Inc. and the investors in the closings of the private
placement that took place on June 30, 2005 and July 5,
2005 (the June/ July 2005 Private Placement). |
|
|
10 |
.100(23) |
|
Form of Warrant, dated as of June 30, 2005, issued by the
Registrant to each of the investors in the June/July 2005
Private Placement. |
|
|
10 |
.101(24) |
|
Form of Registration Rights Agreement, dated as of June 30,
2005, by and between the Registrant and each of the investors in
the June/July 2005 Private Placement. |
|
|
10 |
.102(25) |
|
Agreement, dated June 30, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital Fund II, LLC dated February 10, 2005. |
|
|
10 |
.103(26) |
|
Agreement, dated August 31, 2005, amending the Securities
Subscription Agreement by and between the Registrant and Fusion
Capital Fund II, LLC dated February 10, 2005. |
|
|
10 |
.104 |
|
Employment Offer Letter between the Registrant and Richard
Noling dated September 14, 2005. |
|
|
10 |
.105 |
|
Loan and Security Agreement between the Registrant and Silicon
Valley Bank dated October 3, 2005. |
|
|
10 |
.106(27) |
|
Employment Offer Letter between the Registrant and John Davis
dated November 21, 2005. |
|
|
10 |
.107(28) |
|
Securities Subscription Agreement, dated as of December 29,
2005, by and among the Registrant, Insignia Solutions Inc. and
the investors in the private placement that took place on
December 29, 2005 (the December 2005 Private
Placement). |
|
|
10 |
.108(29) |
|
Form of Warrant, dated as of December 29, 2005, issued by
the Registrant to each of the investors in the December 2005
Private Placement. |
|
|
10 |
.109(30) |
|
Registration Rights Agreement, dated as of December 29,
2005, by and between the Registrant and each of the investors in
the December 2005 Private Placement. |
|
|
21 |
.01(31) |
|
List of Registrants subsidiaries. |
|
|
23 |
.01 |
|
Consent of Burr, Pilger & Mayer LLP, Independent
Registered Public Accounting Firm. |
|
|
23 |
.02 |
|
Consent of PricewaterhouseCoopers LLP, Independent Registered
Public Accounting Firm. |
|
|
23 |
.03 |
|
Consent of Öhrlings PricewaterhouseCoopers AB, Independent
Accountants. |
|
23 |
.04 |
|
Consent of Macfarlanes (included in Exhibit 5.01). |
|
|
24 |
.01 |
|
Power of Attorney (included on signature page). |
|
|
|
|
** |
Confidential treatment has been granted with respect to certain
portions of this agreement. Such portions were omitted from this
filing and filed separately with the Securities and Exchange
Commission. |
|
|
|
|
(1) |
Incorporated by reference to the exhibit of the same number from
Registrants Registration Statement on
Form F-1 (File
No. 33-98230)
declared effective by the Commission on November 13, 1995. |
|
|
(2) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 1995. |
|
|
(3) |
Incorporated by reference to the exhibit of the same number from
Registrants Registration Statement on
Form S-3 (File
No. 333-112607)
filed on February 9, 2004. |
|
|
(4) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 1997. |
|
|
(5) |
Incorporated by reference to the exhibit of the same number from
Registrants Quarterly Report on
Form 10-Q for the
quarter ended March 31, 2004. |
|
|
(6) |
Incorporated by reference to Exhibit 4.05 from
Registrants Registration Statement on Form S-8 (File
No. 333-51760) filed on December 13, 2000. |
|
|
(7) |
Incorporated by reference to the exhibit of the same number from
Registrants Quarterly Report on Form 10-Q for the
quarter ended March 31, 1998. |
|
|
(8) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on Form 10-K for the year
ended December 31, 1998. |
|
|
(9) |
Incorporated by reference to Exhibit 10.53 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
|
|
(10) |
Incorporated by reference to Exhibit 4.11 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
|
(11) |
Incorporated by reference to Exhibit 4.12 from
Registrants Current Report on Form 8-K filed on
November 29, 2000. |
|
(12) |
Incorporated by reference to Exhibit 10.55 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(13) |
Incorporated by reference to Exhibit 4.13 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(14) |
Incorporated by reference to Exhibit 4.14 from
Registrants Current Report on Form 8-K filed on
February 15, 2001. |
|
(15) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K for the
year ended December 31, 2003. |
|
(16) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on Form 8-K filed on
October 22, 2004. |
|
(17) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
February 10, 2005 (Items 1.01 and 9.01). |
|
(18) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
February 10, 2005 (Items 1.01, 1.02 and 9.01). |
|
(19) |
Incorporated by reference to Exhibit 10.87 from
Registrants Quarterly Report on Form 10-Q for the
quarter ended June 30, 2004. |
|
(20) |
Incorporated by reference to the exhibit of the same number from
Registrants Current Report on
Form 8-K filed on
March 22, 2005, as amended on July 1, 2005. |
|
(21) |
Incorporated by reference to Exhibit 10.97 from
Registrants Current Report on
Form 8-K filed on
May 20, 2005. |
|
(22) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(23) |
Incorporated by reference to Exhibit 10.02 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(24) |
Incorporated by reference to Exhibit 10.03 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
|
(25) |
Incorporated by reference to Exhibit 10.04 from
Registrants Current Report on
Form 8-K filed on
July 7, 2005. |
|
(26) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
September 7, 2005. |
|
(27) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
December 12, 2005. |
|
(28) |
Incorporated by reference to Exhibit 10.01 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(29) |
Incorporated by reference to Exhibit 10.02 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(30) |
Incorporated by reference to Exhibit 10.03 from
Registrants Current Report on
Form 8-K filed on
January 4, 2006. |
|
(31) |
Incorporated by reference to the exhibit of the same number from
Registrants Annual Report on
Form 10-K filed on
March 30, 2005. |