UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB/A
Amendment No. 1
Quarterly report Under Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended September 30, 2004
WIRELESS FRONTIER INTERNET, INC.
(Exact name of small business issuer as specified in its charter)
================================================================================
Delaware 0-08281 76-0402866
- --------------------------------------------------------------------------------
(State or other jurisdiction of (Commission File Number) (IRS Employer
incorporation) Identification No.)
================================================================================
104 West Callaghan, Fort Stockton, Texas 79735
---------------------------------------- -----
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (432) 336-0336
--------------
Securities registered under Section 12 (b) of the Exchange Act: NONE
Securities registered under Section 12 (g) of the Exchange Act:
Common Stock Par Value $ 0.001 per share
Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act during the past 12 months (or
for such shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days.
Yes |_| No X
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: 66,507,787 common shares as of
December 31, 2004.
Transitional Small Business Disclosure Format (check one):
Yes |_| No X
1
TABLE OF CONTENTS
Page
----
PART I Financial Information
Item 1. Financial Statements
Condensed Consolidated Balance Sheets -
As of September 30, 2004 (unaudited) and December 31, 2003............3
Unaudited Condensed Consolidated Statements of Operations
For the Three Months and Nine Months ended September 30, 2004 and
2003..................................................................4
Unaudited Condensed Consolidated Statements of Cash Flows
For the Nine Months ended September 30, 2004 and 2003.................5
Notes to Unaudited Condensed Consolidated Financial Statements........7
Item 2. Management's Discussion and Analysis of Plan of Operation............13
Item 3. Controls and Procedures..............................................17
PART II Other Information
Item 1. Legal Proceedings....................................................17
Item 3. Defaults Upon Senior Securities......................................17
Item 6. Exhibits and Reports on Form 8-K.....................................18
Signatures
2
PART I - FINANCIAL INFORMATION
ITEM 1 - FINANCIAL STATEMENTS
WIRELESS FRONTIER INTERNET, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
September 30, 2004 and December 31, 2003
ASSETS 2004 2003
------------ ------------
(unaudited)
CURRENT ASSETS
Cash $ 200,708 $ 226,324
Accounts receivable 130,782 252,615
Inventories 195,747 171,477
Prepaid expenses and other current assets 169,966 2,525
------------ ------------
Total Current Assets 697,203 652,941
PROPERTY AND EQUIPMENT, net 2,014,274 2,378,606
OTHER INTANGIBLE ASSETS, net 4,394,365 3,509,244
------------ ------------
TOTAL ASSETS $ 7,105,842 $ 6,540,791
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
2004 2003
------------ ------------
CURRENT LIABILITIES
Accounts payable and accrued expenses $ 395,933 $ 672,394
Current portion of debt 974,587 831,551
------------ ------------
Total Current Liabilities
1,370,520 1,503,945
LONG-TERM DEBT 554,888 616,772
------------ ------------
Total liabilities 2,120,717
1,925,408
STOCKHOLDERS' EQUITY
Common stock, $0.001 par value, 100,000,000 shares authorized, 66,508 62,226
66,507,787 and 62,225,632 shares issued at September 30, 2004
and December 31, 2003 respectively
Additional paid-in capital 10,086,237 5,837,355
Accumulated deficit (4,970,285) (1,474,747)
------------ ------------
4,424,834
5,182,460
Less common stock in treasury at cost:
2004 - 943,308 shares
2003 - 1,323,308 shares (2,026) (4,760)
------------ ------------
Total stockholders' equity 5,180,434 4,420,074
------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 7,105,842 $ 6,540,791
============ ============
See accompanying notes to condensed consolidated financial statements
3
WIRELESS FRONTIER INTERNET, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended Nine Months Ended
September 30, September 30,
---------------------------- -------------------------------
2004 2003 2004 2003
------------ ------------ ------------ ------------
REVENUES:
Equipment sales $ 214,585 $ 66,883 $ 930,221 $ 105,344
Cost of equipment sales 137,692 53,602 657,433 123,725
------------ ------------ ------------ ------------
Gross profit equipment sales 76,893 13,281 272,788 (18,381)
Internet service 720,386 920,353 2,293,270 2,691,477
Cost of service 342,134 353,737 982,312 1,010,715
------------ ------------ ------------ ------------
Gross profit internet service 378,252 566,616 1,310,958 1,680,762
TOTAL GROSS PROFIT 455,145 579,897 1,583,746 1,662,381
OTHER OPERATING EXPENSES:
General and administrative 822,463 914,517 3,146,476 2,031,650
Depreciation and amortization 191,247 141,383 687,744 265,072
------------ ------------ ------------ ------------
INCOME (LOSS) FROM OPERATIONS (558,565) (476,003) (2,250,474) (634,341)
INTEREST EXPENSE 364,882 13,165 1,221,545 45,562
------------ ------------ ------------ ------------
LOSS FROM OPERATIONS (923,447) (489,168) (3,472,019) (679,903)
OTHER INCOME (LOSS) ~ 432,694 (23,519) 483,656
------------ ------------ ------------ ------------
NET LOSS $ (923,447) $ (56,474) $ (3,495,538) $ (196,247)
============ ============ ============ ============
BASIC AND DILUTED NET LOSS PER COMMON SHARE $ (0.02) $ (0.00) $ (0.06) $ (0.00)
BASIC AND DILUTED WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING 59,455,843 45,094,236 61,671,372 42,059,374
See accompanying notes to condensed consolidated financial statements.
4
WIRELESS FRONTIER INTERNET, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Nine Months
Ended September 30, 2004 and 2003
2004 2003
----------- -----------
OPERATING ACTIVITIES:
Net loss $(3,495,538) $ (196,247)
Adjustments to reconcile net income to net cash (used in) provided
by operating activities:
Depreciation and amortization 687,744 265,072
Stock issued for services 70,103 0
Beneficial conversion feature treated as interest 328,750 0
Amortization of loan discount related to detachable warrants 657,500 0
Loss (Gain) on sale of assets 23,519 (5,793)
Changes in operating assets and liabilities:
Decrease (Increase) in accounts receivable 121,833 (573,123)
Decrease (Increase) in inventories 71,387 (252,347)
(Increase) in prepaid expenses (167,442) (94,471)
(Decrease) Increase in accounts payable and accrued liabilities (259,315) 259,984
----------- -----------
Net cash used by operating activities (1,961,459) (596,925)
INVESTING ACTIVITIES:
Purchases of property and equipment (303,690) (908,940)
FINANCING ACTIVITIES:
Net proceeds from issuance of common stock 2,399,459 1,251,536
Net proceeds from sale of treasury stock 109,540 0
Net proceeds from issuance of debentures 1,315,000 0
Payments on debentures and notes payable (1,584,467) 268,480
----------- -----------
Net cash provided by financing activities
2,239,532 1,520,016
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (25,616) 14,151
CASH AND CASH EQUIVALENTS, beginning of period 226,324 188,990
CASH ACQUIRED FROM ACQUISITION 0 12,053
----------- -----------
CASH AND CASH EQUIVALENTS, end of period $ 200,708 $ 215,194
=========== ===========
5
SUPPLEMENTAL INFORMATION:
Cash paid for interest $ 248,030 $ 31,273
Non-cash activity:
Acquisitions:
Assets:
Accounts receivable $ 0 $ 123,490
Inventories 95,657 26,717
Property and equipment 233,392 280,425
Intangible assets 260,853 545,000
Goodwill 966,798 3,173,872
----------- -----------
1,556,700 4,149,504
Liabilities:
Accounts payable and accrued expenses 0 191,983
Debt 350,619 493,576
----------- -----------
Net assets acquired for stock $ 1,206,081 $ 3,463,945
=========== ===========
Sale of assets acquired in prior acquisition:
Property and equipment, net $ 466,648
Intangible assets and Goodwill, net 89,552
-----------
Stock reacquired $ 556,200
===========
Other transactions, net $ 17,147
===========
See accompanying notes to condensed consolidated financial statements.
6
WIRELESS FRONTIER INTERNET, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Basis of Presentation
The interim condensed consolidated financial statements included herein have
been prepared by Wireless Frontier Internet, Inc. and subsidiary (collectively,
the "Company"), without audit, pursuant to the rules and regulations of the
Securities and Exchange Commission ("SEC"). Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with accounting principles generally accepted in the United States of America
have been condensed or omitted pursuant to such rules and regulations. In the
opinion of the Company's management, the accompanying interim condensed
consolidated financial statements reflect all adjustments, of a normal recurring
nature, that are necessary for a fair presentation of the Company's financial
position, results of operations and cash flows for such periods. It is
recommended that these interim condensed consolidated financial statements be
read in conjunction with the consolidated financial statements and the notes
thereto included in the Company's Annual Report on Form 10-KSB and Form 10-KSB/A
for the year ended December 31, 2003. Results of operations for the interim
periods are not necessarily indicative of results that may be expected for any
other interim periods or the full fiscal year.
Note 2. Intangible Assets
Intangible assets are summarized by major classifications as of September 30,
2004 as follows:
Customer Lists $ 929,059
Covenants not to compete 10,000
-----------
939,059
Less: Accumulated amortization (434,172)
-----------
504,887
Goodwill 3,889,478
-----------
Total $ 4,394,365
===========
The Company has no tax deductible Goodwill.
Note 3. Acquisitions
On June 30, 2003, the Company entered into an agreement to purchase all the
assets of Strategic Abstract & Title Corporation for $4,000 and 4,166,640 shares
of common stock valued at $680,600. The original agreement called for an
issuance of 416,664 shares of common stock. The number of shares issued was
revalued in January 2004 to 4,166,640 shares. This purchase added three
commercial buildings valued at $285,000 and the assets and business of Strategic
Abstract & Title Corporation. On June 9, 2004, the Company sold the assets and
business for 3,791,210 of the shares issued at the time of the acquisition plus
250,000 5-year stock purchase warrants that are exercisable at $0.25 per share.
The value of the shares was $568,862 and the value of the warrants was $36,000.
A loss of $23,519 was recorded on the sale.
On February 9, 2004, the Company entered into an Asset Purchase Agreement with
Office Products Incorporated, Computer Division ("OPI") to purchase Internet
subscribers, certain assets, and computer service customers. The number of
shares issued was 3,527,623 shares of the Company's common stock. The Company
also issued the seller a note for $350,619 to be paid $20,000 plus 10% interest
per month. The assets acquired were as follows:
Inventory $ 95,657
Equipment and 207,035
furniture
Customer List 125,782
Goodwill 781,786
----------
Total $1,210,260
==========
7
Had the operations of OPI been included in the Company's statements of
operations for the nine months ended September 30, 2004 and 2003, respectively,
the pro forma revenues, losses and related per share data would have been as
follows:
2004 2003
----------- -----------
Pro forma revenue $ 3,328,129 $ 3,504,379
Pro forma loss $(3,507,911) $ (330,705)
Pro forma earnings per share, basic and diluted $ (0.06) $ (0.01)
On March 17, 2004, the Company entered into an Asset Purchase Agreement with
BCOM.NET, INC to purchase certain assets and Internet subscribers of BCOM.NET,
INC. This purchase extends the Company's service to an area south of San
Antonio, Texas. The Company issued 355,600 shares of common stock to acquire
these assets. The supplemental pro forma information required by FAS 141 has
been omitted as such amounts are considered to be immaterial. The assets
acquired were as follows:
Equipment and furniture $ 26,358
Customer List 82,000
Goodwill 185,012
--------
Total $293,370
========
On April 5, 2004 the Company entered into an Asset Purchase Agreement with
RayTech Internet, Inc. to purchase certain assets and Internet subscribers. The
Company paid $10,000 in cash and issued 50,672 shares of the Company's common
stock to acquire these assets. This purchase extends the Company's service to
Big Springs, Texas. The supplemental pro forma information required by FAS 141
has been omitted as such amounts are considered to be immaterial. The assets
acquired were as follows:
Customer List $53,071
Note 4. Debt
On November 14, 2002, the Company entered into a Line of Credit Agreement with a
local bank for $170,000 due June 4, 2004. This loan was subsequently renewed and
is now due on December 20, 2004. The interest rate is 6.75%. The loan is secured
by all accounts and other rights to payments, inventories, equipment,
instruments and chattel paper, general intangibles, documents, and deposit
accounts owned by the Company. The majority stockholder and officer of the
Company also guaranteed the loan. The balance at September 30, 2004 was
$171,232.
As part of the Xramp agreement on September 30, 2003, the Company issued a note
to pay the owners of Xramp $50,000. The loan was paid in March 2004.
On December 18, 2003, the Company entered into a loan agreement with a bank for
$353,279. The interest rate varies at 2 points over the Wall Street Journal
Prime Rate. The rate was 6.75% at September 30, 2004. The note was renewed and
now matures on March 23, 2005. The note is secured by all vehicles, office
equipment, accounts receivable, telephone equipment and all other assets. The
balance outstanding was $318,279 at September 30, 2004.
The Company issued a note for $350,619 in connection with the acquisition of
Office Products Incorporated, Computer Division. This note is to be paid in
monthly installments of $20,000 principal plus 10% interest until the balance of
this note is repaid. The balance outstanding was $260,620 at September 30, 2004.
In March 2004, the Company issued convertible debentures to a number of
noteholders, in the aggregate principal amount of $1,315,000, at an interest
rate of 10%, plus late penalties, and warrants to purchase an aggregate of
6,575,000 shares of the Company's common stock at an exercise price of $0.10 per
share. These debentures matured on April 11, 2004, and the Company was unable to
pay the debentures. In July of 2004, the Company agreed with the noteholders to
extend the maturity date to August 11, 2004 and to reduce the conversion price
of the debentures to $0.05 per share. The Company paid the debentures plus
interest of $172,000 with the proceeds of a Private Placement Offering on August
6, 2004. Pursuant to a letter agreement between the Company and the noteholders,
the warrants are now exercisable for $0.05 per share. The Company also reported
non-cash interest expense of $657,500 related to a discount of the debentures
for the purchase warrants issued and subsequently repriced, and non-cash
interest expense of $328,750 for the beneficial conversion feature resulting
from the reduction in the conversion price at the maturity of the debentures.
8
On May 30, 2002, the Company entered into a loan agreement with a bank for
$469,073. The loan calls for 24 monthly payments of $7,000, followed by 47
monthly payments of $8,500 and 1 payment of $16,901. All payments include
interest which varies with the Wall Street Journal Prime Rate plus 2 percentage
points (6.75% at September 30, 2004). The loan is secured by all equipment,
accounts receivable, and inventories whether now owned or hereafter acquired,
wherever located. Certain stockholders, an employee and an officer of the
Company also guaranteed the loan. The balance due was $336,726 at September 30,
2004.
On January 8, 2003, the Company entered into a loan agreement with a bank for
$14,500. The loan calls for 30 monthly payments of $532 including interest at
the Wall Street Journal Prime Rate plus 2 percentage points. The initial
interest was 6.75%. The loan is secured by the vehicle purchased. Certain
stockholders and officers of the Company also guarantee the loan. The balance
outstanding was $5,158 at September 30, 2004.
On April 15, 2003, the Company entered into a loan agreement with a bank for
$88,340. The loan calls for 60 monthly payments of $1,566 plus interest at the
Wall Street Journal Prime Rate plus 2 percentage points. The initial interest
was 6.75%. The loan is secured by the installation vehicles purchased. The
majority stockholder and an officer of the Company also guaranteed the loan. The
balance outstanding was $67,972 at September 30, 2004.
On April 15, 2003, the Company entered into a loan agreement with a finance
company for $28,394. The loan calls for 60 monthly payments of $473. The loan is
secured by the vehicle purchased. The majority stockholder and an officer of the
Company also guaranteed the loan. The balance outstanding was $20,822 at
September 30, 2004.
On April 21, 2003, the Company entered into a loan agreement with a credit union
for $35,402. The loan calls for 60 monthly payments of $504 plus interest at
6.75%. The loan is secured by the installation vehicle purchased. The majority
stockholder and an officer of the Company also guaranteed the loan. The balance
outstanding was $27,390 at September 30, 2004.
On April 21, 2003, the Company entered into a loan agreement with a finance
company for $38,702. The loan calls for 60 monthly payments of $645 plus
interest at 6.25%. The loan is secured by the installation vehicle purchased.
The majority stockholder and an officer of the Company also guaranteed the loan.
The balance outstanding was $29,944 at September 30, 2004.
On April 21, 2003, the Company entered into a loan agreement with a finance
company for $34,592. The loan calls for 60 monthly payments of $571 plus
interest at 6.25%. The loan is secured by the installation vehicle purchased.
The majority stockholder and an officer of the Company also guaranteed the loan.
The balance outstanding was $26,797 at September 30, 2004.
On May 1, 2003, the Company assumed a loan of an employee in exchange for the
vehicle secured by the loan. The loan amount assumed was financed by a finance
company and was for $32,005, the balance due at May 1, 2003. The loan calls for
40 additional monthly payments of $762. The loan is secured by the installation
vehicle purchased. The employee of the Company is still liable for the loan. The
balance outstanding was $26,673 at September 30, 2004.
On May 1, 2003, the Company entered into a loan agreement with a finance company
for $40,546. The loan calls for 60 monthly payments of $676. The loan is secured
by the installation vehicle purchased. The majority stockholder and an officer
of the Company also guaranteed the loan. The balance outstanding was $29,734 at
September 30, 2004.
In May 2003, the Company entered into a loan agreement with an individual for
$90,000, effective to May 1, 2001 to purchase the Company's headquarters
building in Fort Stockton, Texas. Rent paid since May 1, 2001 has been applied
to the note and recorded as other income in the first quarter of 2003. The loan
calls for 180 monthly payments of $900 including interest at 8.759%. The note is
secured by the building. The balance outstanding was $75,297 at September 30,
2004.
In connection with the acquisition of Momentum Online Computer Services, Inc.
("Momentum") on June 1, 2003, the Company assumed the following loans:
Line of Credit dated November 11, 2002 with a local bank for $75,000
payable on demand and if no demand is made, then on November 22, 2003. The note
was renewed in December 2003 when an interest payment was made and the new
maturity date is June 19, 2004. The interest rate is 8.5%. The loan is secured
by all monies the Company has on deposit with the bank. The note is guaranteed
by a stockholder of Momentum. The balance outstanding was $55,656 at September
30, 2004.
A loan with an individual and stockholder for $59,250 for working capital
funds advanced to Momentum since inception. The loan is due on demand with an
interest rate of 8% due monthly. The note is unsecured. The balance outstanding
was $54,203 at September 30, 2004.
9
A loan with a finance company for $25,860 to purchase a vehicle. The loan
calls for 48 monthly payments of $658 including interest at 10.2%. The
installation vehicle secures the note. A stockholder and employee of the Company
also guarantee the note. The balance outstanding was $4,543 at September 30,
2004.
A loan with a bank for $54,785 to purchase equipment. The loan is due on
demand and if no demand is made, in 35 monthly payments of $1,771 including
interest at 10.0%. The equipment secures the note along with funds that Momentum
has on deposit with the bank. A stockholder and officer of Momentum also
guaranteed the note. The balance outstanding was $9,865 at September 30, 2004.
A loan with a finance company for $13,600 to purchase equipment. The loan
calls for 36 monthly payments of $465 including interest at 15.9%. The equipment
secures the note. The balance outstanding was $8,566 at September 30, 2004.
Note 5. Employee Stock Option Plan and Other Employee Related Actions
In their October 1, 2003 meeting, the Board of Directors agreed to allocate
20,000,000 shares to the Employee Stock Option Plan to be established later.
There have been no options issued in connection with this plan.
On July 7, 2004, certain officers of the Company contributed to the capital of
the Company the number of issued and outstanding shares of the common stock, par
value $0.001 per share, of the Company set forth opposite his name below. The
contribution of these shares was accounted for through a reduction in the Common
Stock account with a corresponding increase in Additional Paid-in Capital at par
value.
Shareholder Number of Shares
----------- ----------------
Alex J. Gonzalez 13,762,122
Joe Chris Alexander 883,334
Ronald J. Marosko, Jr. 883,334
Jaime R. Velasco 1,100,000
On June 7, 2004, the Company entered into employment agreements with the
following employees of the Company: Alex J. Gonzalez, Joe Chris Alexander,
Ronald J. Marosko, Jr. and Kelly E. Simmons.
The Company approved the grant to certain of its employees of employee stock
options to purchase the number of shares of Common Stock set forth opposite his
name below. Each option will be exercisable as follows: (i) 25% of such option
shall become exercisable on December 31, 2004, at a price of $0.25 per share;
(ii) an additional 25% of such option shall become exercisable on December 31,
2005, at a price of $0.31 per share; (iii) an additional 25% of such option
shall become exercisable on December 31, 2006, at a price of $0.40 per share;
and (iv) an additional 25% of such option shall become exercisable on December
31, 2007, at price of $0.50 per share. The exercise of these options will be
conditioned upon the satisfaction of certain conditions set forth in each
shareholder's respective option agreements.
Shareholder Number of Options to be Granted
-------------- -------------------------------
Alex J. Gonzalez 13,762,122
Joe Chris Alexander 883,334
Ronald J. Marosko, Jr. 883,334
Jaime R. Velasco 1,100,000
Based on the provisions of APB 25, there was no intrinsic value of the options
granted on June 7, 2004, and therefore, no compensation expense was recorded.
The fair value of the options was approximately $2,350,000 on June 7, 2004. The
fair value of the stock contributed to the Company which gave rise to the
issuance of the options was approximately $2,500,000 on July 7, 2004 based on
the quoted market price. As a result, there was no compensation expense
associated with the granting of the options. Therefore, no disclosure is
required of the pro forma information as provided for by SFAS 148. The following
assumptions were used for the grant of the options to the employees to compute
the fair value of the options using the Black-Scholes option-pricing model:
dividend yield of 0%; expected volatility of 183.0%; risk free interest rate of
3.66%; and expected life of 5 years.
10
Note 6. Stockholders' Equity
In January 2004, the Company revalued the number of shares of common stock
issued to stockholders in connection with certain acquisitions and investments
in the Company that occurred during 2003. The original number of shares issued
for these transactions in 2003 was 1,128,872. The number of shares issued as a
result of this revaluation was 10,159,848, resulting in the total number of
shares issued for these transactions of 11,288,720. The issuance of these shares
was accounted for through an increase in the Common Stock account with a
corresponding decrease in Additional Paid-in Capital at par value.
During the first quarter and second quarter of 2004, The Company issued stock
for the compensation of certain legal and consulting services. The shares issued
in the first quarter were 181,818, and the shares issued in the second quarter
were 170,000. The services were valued at $36,364 in the first quarter, and
$34,000 in the second quarter. The issuance of these shares was accounted for
each quarter through an increase in the Common Stock account at par value and an
increase in Additional Paid-in Capital for the remainder of the value of the
services.
On July 7, 2004, certain officers of the Company contributed 16,628,790 shares
of common stock to the capital of the Company. The contribution of these shares
was accounted for through a reduction in the Common Stock account with a
corresponding increase in Additional Paid-in Capital at par value.
In July through September 2004, the Company completed a private placement
transaction in which 21,763,890 shares of common stock and warrants to purchase
up to 10,881,913 shares of common stock were issued. Common stock can be
purchased with these warrants for $0.15 per share. The Company received
approximately $3,264,592 from this placement; the proceeds of which were used to
repay the debentures plus interest mentioned above, and $865,133 was used to pay
placement agent and legal fees.
Note 7. Litigation
On November 10, 2003, Momentum filed a complaint against the Company in state
district court for the State of Texas in relation to the asset purchase
agreement the Company entered into with Momentum on June 1, 2003. The complaint
alleges the Company breached its contract as a result of the failure to deliver
shares of common stock of the Company as required pursuant to the asset purchase
agreement. The court issued an injunction requiring that any revenue generated
from the subject assets be placed in escrow and utilized to pay any outstanding
invoices in connection with the use of the assets. The assets acquired,
liabilities assumed, revenue generated, and associated expenses are included in
these financial statements since the acquisition date. The revenues and expenses
generated by Momentum and included in the accompanying statement of operations
during the nine months ended September 30, 2004 were $1,086,909 and $1,074,493,
respectively. The assets and liabilities related to Momentum that are included
on the balance sheet at September 30, 2004 are in the following table:
Assets:
Cash $ 66,128
Accounts receivable 133,299
Inventory 30,584
Equipment and furniture 175,604
Other assets 44,600
Customer List 291,666
Goodwill 1,992,202
----------
Total Assets $2,734,083
==========
Liabilities:
Accounts payable and accrued liabilities $ 225,328
Notes payable 234,724
----------
Total Liabilities $ 460,052
==========
On January 6, 2004, Momentum filed for voluntary bankruptcy in Federal
Bankruptcy Court. This action stopped the proceeding in state court until a
hearing on the Company's holdings can be heard. On October 4, 2004, the parties
appeared before a Bankruptcy Court appointed mediator, but did not resolve the
dispute. The court has not set a date to hear this case,, so it is unclear at
this point when this matter will be resolved. The Company believes that
Momentum's lawsuit is without merit and intends to vigorously defend the matter.
11
Note 8. Going Concern
The Company has a history of losses, negative cash flows and has had some
difficulty meeting the terms of some of its debt instruments. As of September
30, 2004, the Company had a working capital deficit of $673,317. The Company's
continuation as a going concern depends upon its ability to attain profitable
operations and to obtain additional sources of capital and financing. The
accompanying consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty. The steps that the
Company is taking to alleviate the deficiency of capital includes a focus on
increasing revenues, the reduction of staff, selling of unnecessary equipment
such as vehicles, the implementation of new selling practices that are less
expensive than traditional media marketing, and the raising of additional debt
or equity capital.
Note 9. Restatement of Previously Issued Financial Statements in Form 10-QSB
The accompanying financial statements reflect a restatement of the financial
statements previously issued on November 22, 2004 by the Company with the
Securities and Exchange Commission on Form 10QSB for the three months and nine
months ended September 30, 2004. Net loss and basic and diluted net loss per
share ("LPS") as previously reported in the appropriate interim periods as
reflected below have been restated to account for the non-cash transactions
related to (1) common stock issued for legal services (see note 6), (2) the sale
of Strategic Abstract & Title Corporation for common stock of the Company (see
note 3) and (3) interest expense resulting from the discount of the convertible
debentures issued with detachable warrants and their subsequent re-pricing and
the beneficial conversion feature resulting from the reduction in the conversion
price related to those debentures (see note 4). The effect of the restatement on
net loss and basic and diluted net loss per share in previously issued financial
statements for the three months ended March 31, 2004, for the three months and
six months ended June 30, 2004 and for the three months and nine months ended
September 30, 2004 are as follows:
As Previously Reported As Restated
Net Loss LPS Net Loss LPS
----------- ------ ------------ --------
Three months ended March 31, 2004 ($ 885,868) ($0.01) ($1,241,335) ($0.02)
Three months ended June 30, 2004 ($1,040,101) ($0.02) ($1,330,756) ($0.02)
Three months ended September 30, 2004 ($1,580,947) ($0.03) ($ 923,447) ($0.02)
Six months ended June 30, 2004 ($1,925,969) ($0.03) ($2,572,091) ($0.04)
Nine months ended September 30, 2004 ($4,153,038) ($0.07) ($3,495,538) ($0.06)
12
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF PLAN OF OPERATION
Introduction
The following discussion of our financial condition and results of our
operations should be read in conjunction with the Financial Statements and Notes
thereto. This document contains certain forward-looking statements including,
among others, anticipated trends in our financial condition and results of
operations and our business strategy. Statements contained herein that are not
historical fact may be 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. These forward-looking statements are based
largely on our current expectations and are subject to a number of risks and
uncertainties that could cause actual results to differ materially from these
forward-looking statements. Important factors to consider in evaluating such
forward-looking statements include, but are not limited to, (i) the Company's
ability to obtain additional financing; (ii) the Company's ability to deploy its
high-speed network in a timely fashion; (iii) the Company's ability to keep pace
with technological changes in its industry; and (iv) the Company's ability to
attract and retain its customers. In addition, significant fluctuations in
quarterly results may occur as a result of the timing of customer demand for the
Company's high-speed services and the timing of the installation of the
Company's networks. Additional factors that would cause actual results to differ
materially from those projected or suggested in any forward-looking statements
are contained in the Company's filings with the Securities and Exchange
Commission, including those factors discussed under the caption "Risk Factors"
in the Company's most recent Annual Report on Form 10-KSB/A. The Company
undertakes no obligation to publicly release the revisions in such
forward-looking statements that may be made to reflect events or circumstances
after the date hereof or to reflect the occurrences of unanticipated events or
circumstances, except as otherwise required by securities and other applicable
laws.
Plan of Operation
The Company is a wireless broadband Internet service provider located in Fort
Stockton, Texas. In addition, the Company is also a traditional Internet service
provider. The Company currently provides services to customers in over 100
cities throughout Southwest Texas and Kansas. The Company was designed to
deliver efficient, reliable and cost effective solutions to bringing high-speed
Internet access to rural markets within the United States. The Company believes
it has positioned itself to meet the Internet access needs of organizations and
consumers which require broadband access to the Internet in its operating area,
but do not have access to cable or DSL from the traditional service providers.
The Company offers broadband Internet service through a network of
point-to-point and point-to-multipoint wireless networks. The Company uses
terrestrial circuits to connect the Internet backbone and then distributes the
signal through a series of towers and repeaters to customer premise equipment
(CPE) located at the subscriber's residence or business. Also, by utilizing the
expertise of the Company's Network Engineers, the Company delivers value added
services to its subscribers by offering network integration services. This
service is provided by selling, installing and maintaining the hardware
necessary for virtual private networks (VPN's), Voice over IP (VoIP) and data
integration services.
The Company has focused its marketing efforts on providing wireless broadband
access services to customers located in rural areas of Texas and Kansas and then
throughout the United States. The Company will also focus on cities of less than
150,000 inhabitants. As the Company positions itself as a high quality service
provider, it offers network reliability complemented by quality customer
support.
As part of its business strategy, the Company plans to continue to make
acquisitions of complementary companies, products and technologies. In order to
implement these strategies and to fund its operations and repay its
indebtedness, the Company will need to raise substantial amounts of capital over
the next year. Please see discussion below under "Liquidity and Capital
Resources."
The Company will focus its effort on customer satisfaction by attracting and
retaining a core team of professionals. We plan to increase our staffing levels
only as required by our operation. We currently have no plans to significantly
increase the number of our employees.
Results of Operations
Results of operations for the three months ended September 30, 2004 compared to
the three months ended September 30, 2003.
For the three months ended September 30, 2004, the Company generated $214,585 in
equipment sales and $720,386 in Internet service revenue. For the three months
ended September 30, 2003, the Company generated $66,883 in equipment sales
revenue, and $920,353 in Internet service revenue. The increase in equipment
sales is primarily from the acquisitions expanding our customer base. The
decrease in internet service revenue reflects some community network service
grants that were recognized in the third quarter of 2003. This source of revenue
was limited and was approximately $107,004 in the three months ended September
30, 2003 compared to no revenue from community service network grants during the
three months ended September 30, 2004. In addition, the Company experienced a
small decline in the number of its dialup subscribers. This decline is due to
the reduction of sales and advertising expenses the Company has committed to
attracting new dialup subscribers over the last six months. The Company intends
to increase these expenditures as additional capital is obtained in the future.
13
The cost of equipment sales for the three months ended September 30, 2004 ,
which consists of purchasing equipment and accessories, was $137,692. The cost
of service sales for the three months ended September 30, 2004, which consists
of telephone lines, installation costs, rental costs, and service costs, was
$342,134.
The gross profit margin for equipment sales was 36% for the three months ended
September 30, 2004 compared to 20% for the three months ended September 30,
2003. The increase in the Company's gross profit margin for equipment sales for
that period was due to the mix of sales with an increase of services sales
resulting in a higher profit margin than equipment sales. The gross profit
margin for Internet sales was 53% for the three months ended September 30, 2004
compared to 62% for the three months ended September 30, 2003. The higher margin
in gross profit in 2003 is the result of some large community network service
grants in the second and third quarters of 2003. There was very little
additional cost incurred by the Company to perform the services under these
grants and the corresponding gross margins reflect that. These grants are
considered to be isolated opportunities for the Company and the Company has not
received any additional grants in 2004.
The Company incurred total operating expenses of $822,463 for the three months
ended September 30, 2004 compared to $914,517 for the three months ended
September 30, 2003, a total decrease of 10%. The major components of the
expenses were as follows:
General and Administrative Expenses: Three Months Ended Three Months Ended Percentage
September 30, 2004 September 30, 2003 Change
------------------ ------------------ ------
Advertising and promotion $ 1,779 $ 15,639 (89)%
Legal and professional 85,219 85,585 (0)%
Auto and travel 44,470 85,877 (48)%
Commissions and contract labor 10,839 3,824 183%
Office expenses and supplies 15,573 48,369 (68)%
Rent 25,340 12,400 104%
Salaries and wages 485,147 543,519 (11)%
Taxes 70,216 41,464 69%
Utilities 34,652 49,148 (29)%
Depreciation and amortization: 191,247 141,383 69%
The decrease in the Company's expenses for the three months ended September 30,
2004 is the result of a focused effort to reduce operating costs beginning in
June of 2004. Certain expenses related to the number of personnel are lower due
to the reduction of employees from 68 at June 30, 2004, to 53 at September 30,
2004. The number of employees at September 30, 2003 was 56, but the Company
acquired OPI in February 2004, which added 11 people. Without that addition, the
Company would have 42 personnel. Additional expenses affected by these changes
include (i) Auto and travel; (ii) Office expenses and supplies; and (iii)
Salaries and wages. Advertising and promotion has decreased as the Company has
reduced other expenses that are not critical to our operations. Legal and
professional expenses are similar for the two periods because there was a great
deal of legal work performed in 2004 due to the increased number of stockholders
and the litigation with Momentum. The majority of legal fees in 2003 related to
the merger with Fremont Corporation. Contract labor was higher in 2004 as the
Company replaced some permanent employees with temporary contract labor. Rent is
higher in 2004 due to the acquisition of OPI in 2004. In addition, the Company's
interest expenses for the three months ended September 30, 2004 compared to the
same period in 2003 increased due to a non-cash interest expense that was
incurred from the debenture offering in March through August 2004. The Company
believes that while the trend of losses may continue, 2004 expenses reflect
investment in future operational capabilities as a company and management
believes that revenues will increase without substantial expense increases. The
Company has already taken steps to reduce the number of employees and to
decrease operating expenses. The lawsuit involving Momentum has prevented the
Company from making such changes to this operation even though the results from
that operation are included in the financial statements.
Other loss for the nine months ended September 30, 2004 is the loss generated
from the sale of Strategic Abstract to its original owner. Other income for both
the three month period and nine month period ending September 30, 2003 is the
forgiveness of debt and liabilities on Fremont Corporation's books. The
forgiveness of these liabilities is part of the agreement to merge the Company
with Freemont.
14
The Company sustained a net loss of $923,447 for the three months ended
September 30, 2004, as compared to a net loss of $56,474 for the same period in
2003. The major difference in the net losses between these two periods is the
increased interest expense in 2004 of $351,717, and Other income in 2003 of
$432,694. Loss from operations in the three months ended 2004 was $558,565,
compared to a loss of $476,003 in the same period in 2003. The net loss per
share was ($0.02) for the three months ended September 30, 2004, and net loss
per share were $0.00 for the same period in 2003.
Results of operations for the nine months ended September 30, 2004 compared to
the nine months ended September 30, 2003.
For the nine months ended September 30, 2004 and 2003, equipment sales
were $930,221 and $105,344, respectively. Internet service revenue was
$2,293,270 and $2,691,477 for the nine months ended September 30, 2004 and 2003,
respectively. The increase in equipment sales is primarily from the acquisitions
expanding our customer base. The decrease in internet service revenue reflects
some large community network service grants that were recognized in the second
quarter of 2003. For the nine months ended September 30, 2004 and 2003, revenue
from community service network grants was $183,212 and $1,161,252, respectively.
Without this revenue source in the 2003 periods, the comparison with 2004
reflects an increase in subscriber revenue and other internet income due
primarily from the acquisitions expanding our customer base.
The cost of equipment sales was $657,433 for the nine months ended
September 30, 2004, which consists of purchasing equipment and accessories. The
cost of Internet services was $982,312 for the nine months ended September 30,
2004, which consists of telephone lines, installation costs, rental costs, and
service costs.
The gross profit margin for equipment sales was 29% for the nine months
ended September 30, 2004 compared to (17)% for the nine months ended September
30, 2003. The loss in gross margin for the nine months in 2003 reflects a
pricing practice during that period that weighted higher margins on installation
services than the equipment itself. This is primarily a reflection of the sales
to the Community Networks during that period that had higher gross margins on
service and lower gross margins on equipment. The gross profit margin for
Internet sales was 57% for the nine months ended September 30, 2004, compared to
62% for the nine months ended September 30, 2003. The higher margin in the nine
month gross profit in 2003 is the result of the large community network service
grants that were recognized in the second quarter of 2003. There was very little
additional cost incurred by the Company to perform the services under these
grants and the corresponding gross margins reflect that. These grants are
considered to be isolated opportunities for the Company, and the Company has not
received any additional grants in 2004.
The Company incurred operating expenses of $3,146,476 for the nine months
ended September 30, 2004, compared to $2,031,650 for the nine months ended
September 30, 2003, a total increase of 55%. The major components of the
expenses were as follows:
General and Administrative Expenses: Nine Months Ended Nine Months Ended Percentage
September 30, 2004 September 30, 2003 Change
------------------ ------------------ ------
Advertising and promotion $ 42,352 $ 50,325 (16)%
Legal and professional 614,175 144,975 324%
Auto and travel 176,243 174,060 1%
Commissions and contract labor 108,861 36,255 200%
Office expenses and supplies 87,988 145,170 (39)%
Insurance 119,153 62,968 89%
Rent 65,957 48,547 36%
Salaries and wages 1,495,703 1,136,194 32%
Taxes 204,476 137,644 49%
Utilities 101,737 87,619 16%
Depreciation and amortization: 687,744 265,072 189%
15
The increase in the Company's expenses for the nine months ended September
30, 2004, compared to the same period in 2003 was primarily due to (i) an
increase in legal and professional fees primarily due to the Company's merger
with Fremont and the associated SEC filings, the ongoing costs of operating as a
public company, and the litigation with the former owner of Momentum; (ii) an
increase in salaries and wages due to the hiring of additional staff from the
Company's acquisition of additional companies, and due to the increase in staff
required to manage the public company; and (iii) the increase of the
depreciation and amortization costs with the acquisition of new companies. In
addition, the Company's interest expenses for the nine months ended September
30, 2004 compared to the same period in 2003 increased due to a non-cash
interest expense that was incurred from the debenture offering in March through
August 2004. The Company believes that while the trend of losses may continue,
2004 expenses reflect investment in future operational capabilities as a company
and management believes that revenues will increase without substantial expense
increases. The Company has already taken steps to reduce the number of employees
and to decrease operating expenses. The lawsuit involving Momentum has prevented
the Company from making such changes to this operation even though the results
from that operation are included in the Company's financial statements.
Liquidity and Capital Resources
At September 30, 2004, we had a working capital deficit of $673,317, due
primarily to the current maturities of debt of $974,587. We have historically
sustained our operations and funded our capital requirements with the funds
received from loans received from various financial institutions, as well as the
private placement of equity securities and debentures, as more fully described
below. The Company is also applying for low interest loans and grants from
various Federal agencies who are promoting the proliferation of broadband
services throughout rural America. We believe that the Company qualifies for
these loans and grants, but there is no guarantee that we will receive any funds
from this effort. The Company will continue to seek other methods of funding its
operations, primarily from the sale of its common stock or debt securities.
In order to reduce the number of shares outstanding, certain officers and
founders of the Company contributed an aggregate of 16,628,790 shares to the
Company that were subsequently cancelled on July 7, 2004. These officers were
also awarded stock options to purchase up to 16,628,790 shares of the Company's
common stock with escalating strike prices beginning at $0.25 per share.
As of September 30, 2004, we had $200,708 in cash and $130,782 in accounts
receivable that could be used in connection with funding our operations. The
Company anticipates funding its operations from additional sales of its common
stock or issuance of additional debt. If adequate funds are not available, we
may be unable to repay the remaining short-term indebtedness or to grow and
expand our business, in which case there would be substantial doubt about our
ability to continue as a going concern.
We believe that the impact of inflation on our operations since our
inception has not been material.
In March 2004, the Company issued convertible debentures to a number of
noteholders, in the aggregate principal amount of $1,315,000, at an interest
rate of 10%, plus late penalties, and warrants to purchase an aggregate of
6,575,000 shares of the Company's common stock at an exercise price of $0.10 per
share. The award of these warrants and the subsequent change of the strike price
to $0.05 generated a non-cash interest expense of $657,500 that is in the
accompanying consolidated financial statements. Under the terms of the
debentures, the noteholders had the option to convert the principal balance of
the debentures, in whole or in part, into shares of the Company's common stock
at a conversion price equal to $0.10 per share. These debentures matured on
April 11, 2004, and the Company was unable to pay off the debentures at
maturity. In July 2004, the Company agreed with the noteholders to extend the
maturity date to August 11, 2004 and to reduce the conversion price of the
debentures to $0.05 per share. The change in price of this beneficial conversion
feature generated a non-cash interest expense of $328,750 that is reported in
the accompanying consolidated financial statements. The Company paid the
debentures plus interest of $172,000 with the proceeds of a Private Placement
Offering on August 6, 2004. Pursuant to a letter agreement between the Company
and the noteholders, the warrants are now exercisable for $0.05 per share.
We will need to obtain additional capital in the future. We were
successful in raising $3,264,592 in a private placement offering that closed in
July through September 2004. The proceeds were used for (i) payment of legal and
placement fees of $865,138; (ii) repayment of debentures with interest and
penalties of $1,487,000; (iii) current payables and bank debt of approximately
$800,000; and (iv) future working capital of approximately $534,000. We intend
to obtain funding through the use of various types of short-term funding, loans
or working capital financing arrangements from banks or financial institutions.
It may also be necessary for us to raise additional capital in public or private
equity markets. Our ability to raise additional capital in public or private
markets will depend primarily upon prevailing market conditions and the demand
for our products and services. No assurance can be given that we will be able to
raise additional capital, when needed or at all, or that such capital, if
available, will be on terms acceptable to the Company. Any additional sale of
our common stock will also dilute the percentage of ownership of our existing
shareholders. Please see "Note 4." to the financial statements in this filing
for a discussion of the Company's debt.
16
Item 3. CONTROLS AND PROCEDURES
Evaluation of Internal and Disclosure Controls
The Company's principal executive and principal financial officers have
evaluated the effectiveness of the Company's controls and procedures (as defined
in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended) as of the
end of the period covered by this quarterly report and have concluded that such
disclosure controls and procedures are adequate and effective based upon their
evaluation as of such date.
There were no significant changes in internal controls over financial
reporting that occurred during the third fiscal quarter that has materially
affected, or is reasonably likely to materially affect, the Company's internal
control over financial reporting.
PART II - OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS
On June 1, 2003, the Company purchased the assets of Momentum in exchange for
the issuance of common stock of the Company, pursuant to an Asset Purchase
Agreement. On November 10, 2003, Momentum filed a complaint against the Company
in state district court for the State of Texas, seeking rescission of the
purchase agreement and restoration of the parties to their earlier positions
prior to June 1, 2003, as if no agreement existed. Momentum's complaint alleges
that the Company breached its contract as a result of the failure to deliver
shares of common stock of the Company as required pursuant to the Asset Purchase
Agreement. The court issued an injunction requiring that any revenue generated
from the subject assets be placed in escrow and utilized to pay any outstanding
invoices in connection with the use of the assets. In addition, the court also
ordered mediation, which did not produce a resolution. On January 7, 2004,
Momentum filed a Petition in Bankruptcy. The Bankruptcy Petition stayed all
matters pending in state district court and all proceedings were transferred to
the Bankruptcy court in Austin, Texas. On October 4, 2004, the parties appeared
before a Bankruptcy Court appointed mediator, but did not resolve the dispute.
There is a new hearing set by the court for December 8, 2004, but it is unclear
at this point when this matter will be resolved. All legal issues are currently
pending before the Bankruptcy Court. The Company believes that Momentum's
lawsuit is without merit and intends to vigorously defend the matter.
Item 3. Defaults Upon Senior Securities
In March 2004, the Company issued convertible debentures to a number of
noteholders, in the aggregate principal amount of $1,315,000, at an interest
rate of 10%, plus late penalties, and warrants to purchase an aggregate of
6,575,000 shares of the Company's common stock at an exercise price of $0.10 per
share. The award of these warrants and the subsequent change of the strike price
to $0.05 generated a non-cash interest expense of $657,500 that is reported on
our financial statements. Under the terms of the debentures, the noteholders had
the option to convert the principal balance of the debentures, in whole or in
part, into shares of the Company's common stock at a conversion price equal to
$0.10 per share. These debentures matured on April 11, 2004, and the Company was
unable to pay off the debentures at maturity. In July of 2004, the Company
agreed with the noteholders to extend the maturity date to August 11, 2004, and
to reduce the conversion price of the debentures to $0.05 per share. The change
in price of this beneficial conversion feature generated a non-cash interest
expense of $328,750 that is in the accompanying consolidated financial
statements. The Company paid the debentures plus interest of $172,000 with the
proceeds of a Private Placement Offering on August 6, 2004. Pursuant to a letter
agreement between the Company and the noteholders, the warrants are now
exercisable for $0.05 per share.
17
Item 6. Exhibits and Reports on Form 8-K
The following documents are filed as part of this report:
- --------------------------------------------------------------------------------
Exhibit No. Description
- --------------------------------------------------------------------------------
31.1 Certification of Chief Executive Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002
- --------------------------------------------------------------------------------
31.2 Certification of Chief Financial Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002
- --------------------------------------------------------------------------------
32.1 Certification of Chief Executive Officer pursuant to Section 906
of the Sarbanes-Oxley Act of 2002
- --------------------------------------------------------------------------------
32.2 Certification of Chief Financial Officer pursuant to Section 906
of the Sarbanes-Oxley Act of 2002
- --------------------------------------------------------------------------------
18
SIGNATURES
In accordance with requirements of the Exchange Act, the registrant caused
this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
WIRELESS FRONTIER INTERNET, INC.
By: /s/ Alex Gonzalez
------------------------------------
Name: Alex Gonzalez
Title: Chairman and
Chief Executive Officer
Date: January 7, 2005
19