UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-QSB MARK ONE /X/ Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2007 or / / Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from _____ to _____. COMMISSION FILE NUMBER 0-22055 AMEDIA NETWORKS, INC. (Exact Name of Small Business issuer as Specified in its Charter) Delaware 11-3223672 (State or other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification Number) 2 CORBETT WAY, EATONTOWN, NEW JERSEY 07724 (Address of principal executive offices) (Zip Code) (732) 440-1992 (Registrant's telephone number, including area code) Indicate by check mark whether the registrant: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 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 [X] No[ ] Indicate by check mark whether registrant is a shell company (as defined in Rule 12-2 of the Exchange Act) Yes [ ] No[X] The number of shares outstanding of the registrant's Common Stock as of June 20, 2007, is 30,759,747 shares. Transitional Small Business Disclosure Format (Check one) Yes |_| No |X| AMEDIA NETWORKS, INC. AND SUBSIDIARY (A Development Stage Company) INDEX Page ---- Forward Looking Statements (ii) PART I. FINANCIAL INFORMATION Item 1. Condensed Consolidated Financial Statements (unaudited) Condensed Consolidated Balance Sheet as of March 31, 2007 (unaudited) 1 Condensed Consolidated Statements of Operations For the three months ended March 31, 2007 and 2006 and from Inception (July 14, 1994) to March 31, 2007 (unaudited) 2 Condensed Consolidated Statements of Cash Flows For the three months ended March 31, 2007 and 2006 and from Inception (July 14, 1994) to March 31, 2007 (unaudited) 3 Notes to the Condensed Consolidated Financial Statements (unaudited) 4 Item 2. Management's Discussion and Analysis or Plan of Operation 14 Item 3. Controls and Procedures 18 Part II. OTHER INFORMATION Item 1. Legal Proceedings 18 Item 2. Changes in Securities 18 Item 3. Defaults upon Senior Securities 18 Item 4. Submission of Matters to a Vote of Security Holders 18 Item 5. Other Information 18 Item 6. Exhibits 18 Signatures 20 (i) FORWARD LOOKING STATEMENTS CERTAIN STATEMENTS MADE IN THIS QUARTERLY REPORT ON FORM 10-QSB ARE "FORWARD-LOOKING STATEMENTS". FORWARD-LOOKING STATEMENTS CAN BE IDENTIFIED BY TERMINOLOGY SUCH AS "MAY", "WILL", "SHOULD", "EXPECTS", "INTENDS", "ANTICIPATES", "BELIEVES", "ESTIMATES", "PREDICTS", OR "CONTINUE" OR THE NEGATIVE OF THESE TERMS OR OTHER COMPARABLE TERMINOLOGY AND INCLUDE, WITHOUT LIMITATION, STATEMENTS BELOW REGARDING: THE COMPANY'S EXPECTATIONS AS TO SOURCES OF REVENUES; THE PROSPECTS FOR THE COMPANY'S NEW BUSINESS IN THE TELECOMMUNICATIONS FIELD; THE COMPANY'S INTENDED BUSINESS PLANS; THE COMPANY'S INTENTIONS TO ACQUIRE OR DEVELOP OTHER TECHNOLOGIES; BELIEF AS TO THE SUFFICIENCY OF ITS CASH RESERVES; AND THE COMPANY'S PROSPECTS FOR RAISING ADDITIONAL CAPITAL. BECAUSE FORWARD-LOOKING STATEMENTS INVOLVE RISKS AND UNCERTAINTIES, THERE ARE IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE EXPRESSED OR IMPLIED BY THESE FORWARD-LOOKING STATEMENTS. THESE FACTORS INCLUDE, BUT ARE NOT LIMITED TO, THE COMPETITIVE ENVIRONMENT GENERALLY AND IN THE TELECOMMUNICATIONS FIELD PARTICULARLY, THE COMPANY'S DIFFICULTY IN RAISING CAPITAL, THE COMPANY'S NET OPERATING LOSS CARRYFORWARDS, SUFFICIENCY OF CASH RESERVES, THE AVAILABILITY OF AND THE TERMS OF FINANCING, DILUTION OF THE COMPANY'S STOCKHOLDERS, INFLATION, CHANGES IN COSTS AND AVAILABILITY OF GOODS AND SERVICES, ECONOMIC CONDITIONS IN GENERAL AND IN THE COMPANY'S SPECIFIC MARKET AREAS, DEMOGRAPHIC CHANGES, CHANGES IN FEDERAL, STATE AND/OR LOCAL GOVERNMENT LAW AND REGULATIONS, CHANGES IN OPERATING STRATEGY OR DEVELOPMENT PLANS, AND CHANGES IN THE COMPANY'S ACQUISITIONS AND CAPITAL EXPENDITURE PLANS. ALTHOUGH THE COMPANY BELIEVES THAT EXPECTATIONS REFLECTED IN THE FORWARD-LOOKING STATEMENTS ARE REASONABLE, IT CANNOT GUARANTEE FUTURE RESULTS, PERFORMANCE OR ACHIEVEMENTS. MOREOVER, NEITHER THE COMPANY NOR ANY OTHER PERSON ASSUMES RESPONSIBILITY FOR THE ACCURACY AND COMPLETENESS OF THESE FORWARD-LOOKING STATEMENTS. THE COMPANY IS UNDER NO DUTY TO UPDATE ANY FORWARD-LOOKING STATEMENTS AFTER THE DATE OF THIS REPORT TO CONFORM SUCH STATEMENTS TO ACTUAL RESULTS. (ii) AMEDIA NETWORKS, INC. AND SUBSIDIARY (A DEVELOPMENT STAGE COMPANY) CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED) March 31, 2007 ASSETS Current assets Cash and cash equivalents $ 11,289 Accounts receivable 2,000 Inventories 103,003 Due from Motorola 242,000 Prepaid expenses 21,782 ------------ Total current assets 380,074 ------------ Property and equipment - net 673,861 ------------ Other assets Capitalized software costs 708,542 Deferred financing costs 1,244,506 Security deposit 46,750 ------------ Total other assets 1,999,798 ------------ Total assets $ 3,053,733 ============ LIABILITIES AND STOCKHOLDERS' DEFICIENCY LIABILITIES Current liabilities Accounts payable $ 1,559,850 Accrued expenses 331,411 Accrued penalties 2,383,613 Accrued interest 765,971 Dividends payable 83,669 Notes payable, net of unamortized discounts of $40,095 2,704,334 Capital leases 10,969 ------------ Total current liabilities 7,839,817 ------------ Long-term liabilities 8% Convertible debentures, net of unamortized discount of $4,277,081 5,722,919 ------------ Total liabilities 13,562,736 ------------ Commitments and contingencies STOCKHOLDERS' DEFICIENCY Preferred stock, $.001 par value; 5,000,000 shares authorized; Series A convertible preferred stock, 52,500 shares authorized; 10,418 issued and outstanding ($1,041,800 liquidation preference) 10 Series B convertible preferred stock, 85,000 shares authorized; 33,000 issued and outstanding ($3,300,000 liquidation preference) 33 Common stock, $.001 par value; 100,000,000 shares authorized; 30,259,747 issued and outstanding 30,260 Additional paid-in capital 72,213,296 Deficit accumulated during the development stage (82,737,824) Deferred compensation (14,778) ------------ Total stockholders' deficiency (10,509,003) ------------ Total liabilities and stockholders' deficiency $ 3,053,733 ============ See Notes to Condensed Consolidated Financial Statements. -1- AMEDIA NETWORKS, INC. AND SUBSIDIARY (A DEVELOPMENT STAGE COMPANY) CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) From Inception Three Months (July 14, Ended 1994) to March 31, March 31, 2007 2006 2007 ------------ ------------ ------------ Sales $ 234,400 $ 25,379 $ 272,671 ------------ ------------ ------------ Cost of goods sold 219,642 19,747 252,348 ------------ ------------ ------------ Gross profit 14,758 5,632 20,323 ------------ ------------ ------------ Expenses Research and development (1) 1,094,058 1,267,114 19,319,826 Sales and marketing (1) 75,666 427,479 14,148,026 General and administrative (1) 577,304 1,245,958 27,036,348 Inventory write off - - 898,802 Impairment of capitalized software - - 880,021 Bad debt expense - - 161,000 ------------ ------------ ------------ Total expenses 1,747,028 2,940,551 62,444,023 ------------ ------------ ------------ Operating loss (1,732,270) (2,934,919) (62,423,700) ------------ ------------ ------------ Other expense (income) Legal settlement - - 565,833 Late filing penalty on stock registration rights 226,666 - 2,416,926 Realized gain of foreign currency translation - - (81,007) Loss on investment - - 17,000 Other income - - (75,000) Net losses of affiliate - - 1,196,656 Impairment loss on investment in affiliate - - 748,690 Revenue from copy protection business - - (125,724) Gain on sale of copy protection business - - (5,708,328) Gain on sale of investment in affiliate - - (40,000) Loss on disposition of fixed assets - - 30,874 Amortization of deferred financing costs 295,144 - 5,233,444 Impaired offering costs - - 267,404 Interest income - (753) (1,027,844) Interest expense 1,441,165 412,231 8,309,497 ------------ ------------ ------------ Total other expense 1,962,975 411,478 11,728,422 ------------ ------------ ------------ Net loss $ (3,695,245) $ (3,346,397) $(74,152,122) ============ ============ ============ Deemed dividend on convertible preferred stock - - 7,162,382 Dividend on convertible preferred stock 83,669 176,912 1,423,320 ------------ ------------ ------------ Net loss applicable to common stockholders $ (3,778,914) $ (3,523,309) $(82,737,824) ============ ============ ============ Per share data: Basic and diluted $ (0.12) $ (0.16) ============ ============ Weighted average number of common shares used in basic and diluted loss per share 30,259,747 22,559,205 ============ ============ (1) Includes non-cash, stock-based compensation expense as follows: Research and development $ 55,321 $ 258,884 $ 783,964 Sales and marketing 15,862 40,396 5,507,010 General and administrative 87,893 294,949 7,095,438 ------------ ------------ ------------ $ 159,076 $ 594,229 $ 13,386,412 ============ ============ ============ See Notes to Condensed Consolidated Financial Statements. -2- AMEDIA NETWORKS, INC. AND ITS SUBSIDIARY (A DEVELOPMENT STAGE COMPANY) CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) From Three Months Inception Ended (July 14, 1994) March 31, to March 31, 2007 2006 2007 ------------ ------------ ------------ CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ (3,695,245) $ (3,346,397) $(74,152,122) Adjustments to reconcile net loss to net cash used by operating activities: Depreciation and amortization 56,863 43,995 2,139,858 Forgiveness of note receivable, officer - - 100,000 Loss from disposition of fixed assets - - 197,065 Bad debt expense - - 161,000 Amortization of note discount and finance costs 790,083 411,624 8,187,279 Impaired offering costs - - 267,404 Foreign currency translation adjustment and realized gain - - (82,535) Beneficial conversion feature of convertible debt 702,435 - 3,148,101 Stock-based compensation 159,076 594,229 13,559,373 Payment of common stock issued with guaranteed selling price - - (155,344) Net losses of affiliate - - 1,196,656 Impairment loss on investment in affiliate - - 748,690 Gain on sale of Copy Protection Business - - (5,708,328) Gain on sale of investment in affiliate - - (40,000) Inventory write off - - 898,802 Impairment of intangibles - - 880,021 Increase (decrease) in cash attributable to changes in assets and liabilities Accounts receivable 4,224 (25,379) (1,446) Inventories - 16,052 (1,001,805) Prepaid expenses 159,433 (9,411) (270,245) Due from Motorola (23,195) - (23,195) Other assets - - (46,750) Accounts payable 95,114 189,216 1,012,654 Accrued expenses 19,909 53,849 1,690,433 Accrued penalties 226,667 - 1,998,002 Accrued interest 234,218 - 1,016,990 ------------ ------------ ------------ Net cash used by operating activities (1,270,418) (2,072,222) (44,279,440) ------------ ------------ ------------ CASH FLOWS FROM INVESTING ACTIVITIES Proceeds from sales of fixed assets - - 68,594 Purchases of property and equipment - (20,893) (2,048,583) Intangible asset - (216,145) (2,382,178) Proceeds from sale of Copy Protection Business - - 5,050,000 Proceeds from sale of investment in affiliate - - 40,000 Investment in ComSign, Ltd. - - (2,000,000) Increase in note receivable, officer - - (100,000) Increase in note receivable - - (130,000) Increase in organization costs - - (7,680) ------------ ------------ ------------ Net cash used by investing activities - (237,038) (1,509,847) ------------ ------------ ------------ CASH FLOWS FROM FINANCING ACTIVITIES Net proceeds from issuance of convertible preferred stock - - 11,726,600 Proceeds from exercise of warrants - 162,006 189,230 Proceeds from issuance of common stock - - 21,436,972 Stock offering costs - - (475,664) Deferred financing costs (120,480) (176,620) (2,400,100) Proceeds from note payable 1,216,000 2,000,000 6,213,097 Proceeds from short-term borrowings - - 1,356,155 Payments on capital lease obligations (1,295) (1,209) (9,189) Proceeds from long-term debt - - 2,751,825 Proceeds from convertible debentures - - 11,150,000 Repayment of short-term borrowings (180,812) - (4,349,394) Repayments of long-term debt - - (1,615,825) Dividends paid to preferred stockholders - - (167,719) ------------ ------------ ------------ Net cash provided by financing activities 913,413 1,984,177 45,805,988 ------------ ------------ ------------ Effect of exchange rate changes on cash - - (5,412) ------------ ------------ ------------ (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (357,005) (325,083) 11,289 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 368,294 333,787 - ------------ ------------ ------------ CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 11,289 $ 8,704 $ 11,289 ============ ============ ============ SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the periods for: Interest $ - $ - $ 512,492 ============ ============ ============ Non-cash investing and financing activities: Deemed dividend in connection with sale of convertible preferred stock $ - $ - $ 7,162,382 ============ ============ ============ Beneficial conversion feature in connection with sale of convertible debentures $ - $ - $ 5,658,503 ============ ============ ============ Issuance of common stock warrants in connection with note payable $ - $ - $ 108,660 ============ ============ ============ Original issue discount on notes payable $ 75,480 $ 115,000 $ 373,643 ============ ============ ============ Issuance of common stock warrants in connection with bridge loan $ - $ 245,316 $ 443,940 ============ ============ ============ Capital leases $ - $ - $ 20,158 ============ ============ ============ Late filing penalty on preferred stock registration paid in common stock $ - $ - $ 14,136 ============ ============ ============ Repayments of notes payable by issuance of convertible debentures $ - $ - $ 850,000 ============ ============ ============ See Notes to Condensed Consolidated Financial Statements. -3- AMEDIA NETWORKS, INC. AND SUBSIDIARY (A DEVELOPMENT STAGE COMPANY) NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) NOTE 1 - THE COMPANY DESCRIPTION OF BUSINESS AND DEVELOPMENT STAGE OPERATIONS Amedia Networks, Inc. (hereinafter, the "Company" or "Amedia"), is a development stage company that designs, develops and markets technology-based broadband access solutions for voice, video and data services. The Company's products are designed to provide key functionality that enables service providers to deliver "triple play" (voice, video and data) broadband communication to their subscribers. These products are designed for placement at various points in the network infrastructure layout and can be deployed with optical fibers as well as with copper wires. The Company is marketing its initial products to communications carriers, municipal authorities and communication equipment companies. The Company has been engaged in the broadband access communications business since March 2004. From its inception in July 1994 through May 2003, Amedia was primarily engaged in the business of designing and developing technologies that provide copy protection for electronic content distributed on optical media and the Internet under the name of "TTR Technologies, Inc." In May 2003, the Company sold its copy protection business. With the commencement of operations in the broadband communications business, in May 2004, the Company changed its name to "Amedia Networks, Inc." NOTE 2 - GOING CONCERN AND MANAGEMENT'S PLAN The accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred significant operating losses resulting in cash flow deficiencies from operations and a working capital deficiency of $7,459,743 at March 31, 2007. As indicated in the accompanying condensed consolidated financial statements, as of and for the quarter ended March 31, 2007, the Company had cash balances of $11,289 and incurred a net loss applicable to common stockholders of $ 3,778,914. The Company expects to incur additional losses for the foreseeable future and will need to raise additional funds in order to meet its operating requirements and realize its business plan. These conditions raise substantial doubt about the Company's ability to continue as a going concern. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern. The Company's future operations are dependent upon management's ability to find sources of additional capital. The Company needs to raise additional funds on an immediate basis to continue to meet its liquidity needs, repay short-term loans that matured in March 2007 and have not been repaid and additional short-term loans scheduled to mature in May 2007, realize its current business plan and maintain operations. Management of the Company is continuing its efforts to secure funds for its operations. As more fully described in Note 6 (Notes Payable), the Company raised net proceeds of $914,707 during the first quarter of 2007 in working capital loans. As of June 17, 2007, the Company has not repaid principal and accrued interest that became due as of such date in the aggregate amount of $2,626,843. In addition, the Company did not make interest payments in the aggregate amount of $725,479 due and owing as of March 31, 2007 and certain other payments in the aggregate amount of approximately $1.7 million owing as of March 31, 2007 to the holders of the convertible debentures that the Company issued in the May 2006 private placement (Note 5). The delivery of notice to the Company by any one of these holders demanding immediate payment will trigger an Event of Default under the agreements with the debenture holders and entitle these holders to foreclose on our property. The Company and the holders of these debts are in discussions in an attempt to address these and resolve these issues but no assurance can be provided that the Company will be able to reach a mutually acceptable resolution of these issues. See Note 12 (Subsequent Events). An Event of Default will materially adversely affect the Company's business and may result in the cessation of operations. In April 2007, the Company received $408,666 and in June 2007, an additional $250,000 from a strategic collaborator. Under the agreements with such strategic collaborator, the Company is to receive an additional $283,000 by June 25, 2007. See Note 12 (Subsequent Events). NOTE 3 - BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES BASIS OF PRESENTATION The accompanying condensed consolidated financial statements contained herein have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements, the instructions to Form 10-QSB and Item 310 of Regulation S-B. Accordingly, these financial statements do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of management, the accompanying condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to make the financial position of the Company at March 31, 2007, and its results of operations and cash flows for the three months ended March 31, 2007 not misleading. Operating results for the three months ended March 31, 2007 are not necessarily indicative of the results that may be expected for the year ending December 31, 2007. For further information, refer to the condensed consolidated financial statements and footnotes thereto -4- included in the Company's Annual Report on Form 10-KSB/A for the year ended December 31, 2006 as filed with the Securities and Exchange Commission. PRINCIPLES OF CONSOLIDATION The condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, TTR LTD., which has been inactive since December 2002. All significant inter-company accounts and transactions have been eliminated in consolidation. REVENUE RECOGNITION The Company receives revenue from the sale of products developed under the Motorola agreement that is comprised of hardware and software. Revenue is recognized on product sales when there exists persuasive evidence of an arrangement pursuant to which units are shipped, the fee is fixed and determinable and collection is probable. Utilizing these criteria, product revenue is generally recognized upon delivery of the product at the end-customer's location when the risks and rewards of ownership have passed to the customer. During the three months ended March 31, 2007 the Company recorded $234,400 from sales of units of products and related hardware. INVENTORY Inventory includes costs for materials and finished products which are stated at the lower of cost or market. As of March 31, 2007 any items relieved from inventory have been determined under the specific identification method. The balance at March 31, 2007 of inventories amounted to $103,003, which included raw materials of $15,775 and finished goods of $87,228. CAPITALIZED SOFTWARE COSTS During the three months ended March 31, 2007, the Company did not capitalize any internally developed software product costs, and for the three months ended March 31, 2006, the company capitalized $216,145. Capitalization of software development costs begins upon the establishment of technological feasibility. Technological feasibility is based on reaching a high level design stage with regards to a certain product as defined in Statement of Financial Accounting Standards ("SFAS") No. 86, "Accounting for the Costs of Computer Software to be Sold, Leased or otherwise Marketed". Such software product costs are to be amortized over the expected beneficial life once the general release stage of the product is reached. During the three months ended March 31, 2007 and March 31, 2006, the Company did not record any amortization expense, as the products under development were not generally available. RESEARCH AND DEVELOPMENT Research and development costs incurred in connection with product development and testing are expensed as incurred. Research and development costs for the three months ended March 31, 2007 and 2006 were $1,094,058 net of $438,000 invoiced pursuant to the Company's agreement with Motorola (see Note 9) and $1,267,114, respectively. REGISTRATION RIGHTS AGREEMENTS The Company adopted the provisions of Financial Accounting Standards Board ("FASB") FSP EITF 00-19-2 "Accounting for Registration Payment Agreements". FSP EITF 00-19-2 addresses an issuer's accounting for registration payment arrangements. This pronouncement specifies that the contingent obligation to make future payments or otherwise transfer consideration under a registration payment arrangement, whether issued as a separate agreement or included as a provision of a financial instrument, should be separately recognized and accounted for as a contingency in accordance with SFAS 5 "Accounting for Contingencies". FSP EITF 00-19-2 amending previous standards relating to registration rights agreements became effective on December 21, 2006 with respect to those arrangements entered into prior to December 21, 2006. The Company's adoption of FSP EITF 00-19-2 did not have a material affect on its consolidated financial position, results of operations and financial condition. As of March 31, 2007, the Company recorded a total of $2,383,613 in penalties associated with delays in the filing/effectiveness of registration statements. A total of $1,926,665 is for liquidated damages through May 5, 2007 in connection with the delay in filing and the non-effectiveness of the resale registration statement covering the shares of Common Stock underlying the Company's two-year 8% Senior Secured Convertible Debentures (the "Convertible Debentures") that were issued in May 2006. The Company filed the registration statement in January 2007 and, in May 2007 following consultation with the investors, it withdrew such registration statement. Certain of the holders of the Convertible Debentures have agreed to, among other things, terminate the accrual of liquidated damages beyond May 5, 2007 and to accept payment of the liquidated damages then accrued in shares of the Company's Common Stock. See Note 12 (Subsequent Events). A total of $287,475 is for a delay in the filing of a post-effective amendment to the original registration statement for the Series A convertible preferred stock and $169,473 is for a delay in filing of a post effective amendment to the registration statement for the Series B convertible preferred stock, both of which have subsequently been filed and are currently effective. -5- For the quarter ending March 31, 2007, the Company recorded $226,666 in liquidated damages through May 5, 2007 in connection with the delay in filing and the non-effectiveness of the resale registration statement covering the shares of Common Stock underlying the Company's two-year 8% Senior Secured Convertible Debentures that were issued in May 2006. No penalties were accrued in the quarter ending March 31, 2006. The Company does not currently plan to file a registration statement for the shares of Common Stock underlying the Company's Convertible Debentures STOCK BASED COMPENSATION Effective January 1, 2006, the Company adopted SFAS No. 123R, "Share-Based Payment" (SFAS 123R) that amends SFAS 123, and SFAS No. 95, "Statement of Cash Flows" and supersedes Accounting Principles Board (APB) Opinion No. 25, " Accounting for Stock Issued to Employees," and related interpretations (APB 25). SFAS 123R requires the Company to measure the cost of employee services received in exchange for an award of equity instruments, such as stock options, based on the grant-date fair value of the award and to recognize such cost over the requisite period during which an employee provides service. The grant-date fair value will be determined using option-pricing models adjusted for unique characteristics of the equity instruments. SFAS 123R also addresses the accounting for transactions in which a company incurs liabilities in exchange for goods or services that are based on the fair value of the Company's equity instruments or that may be settled through the issuance of such equity instruments. The statement does not change the accounting for transactions in which the Company issues equity instruments for services to non-employees. The Company adopted the modified prospective method in which compensation cost is recognized beginning with the effective date (a) based on the requirements of SFAS 123R for all share-based payments granted after the effective date and (b) based on the requirements of SFAS 123R for all awards granted to employees prior to the effective date of FAS 123R that remain unvested on the effective date. In addition to the options granted under the Stock Option Plans, the Company has issued options outside of the plans, pursuant to various agreements. Stock option activity for the quarter ending March 31, 2007 is summarized as follows: Weighted Weighted Average Average Aggregate Options Exercise Remaining Intrinsic Plan Nonplan Total Price Years Value --------- --------- --------- --------- --------- --------- Options outstanding, December 31, 2006 8,186,364 164,406 8,350,770 1.47 6.73 Granted 0 0 0 NA Exercised 0 0 0 NA Forfeited (125,666) 0 (125,666) 1.20 Options outstanding, March 31, 2007 8,060,698 164,406 8,225,104 1.47 5.81 54,076 Options Exercisable, March 31, 2007 7,100,832 164,406 7,265,238 1.56 5.40 34,720 Shares of common stock available for future 3,538,824 grant under the plan The total fair value of shares vested during the three months ended March 31, 2007 was $354,683. No options were granted or exercised during the quarter ended March 31, 2007. During the periods ended March 31, 2007 and March 31, 2006, the company recorded $159,076 and $594,229 in stock based compensation, respectively. The weighted average remaining period over which the options vest is 1.66 years. INCOME TAXES The Company accounts for income taxes in accordance with SFAS No. 109, "Accounting for Income Taxes" ("SFAS No. 109"). SFAS No. 109 requires the recognition of deferred tax assets and liabilities for both the expected impact of differences between the financial statements and tax basis of assets and liabilities and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. SFAS No. 109 additionally requires the establishment of a valuation allowance to reflect the likelihood of realization of deferred tax assets. -6- The Company has not recognized any income tax expense (benefit) in the accompanying financial statements for the three months ended March 31, 2007 and 2006. Deferred tax assets, which principally arise from net operating losses, are fully reserved due to management's assessment that it is more likely than not that the benefit of these assets will not be realized in future periods. The Company adopted FASB Interpretation No. 48 - "Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109" ("FIN 48"), effective January 1, 2007. FIN 48 requires companies to recognize in the financial statements, the impact of a tax position, if that position is more likely than not of being sustained on audit, based on the technical merits of the position. FIN 48 prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods and disclosure. The Company's policy is to classify penalties and interest associated with uncertain tax positions, if required as a component of its income tax provision. The Company has filed federal and various state income tax returns for the years ended 2005, 2004 and 2003. These income tax returns have not been examined by the applicable Federal and State tax authorities. The Company has not yet filed its income tax returns for the year ended December 31, 2006. The income tax returns are on extension until September 15, 2007. Management does not believe that the Company has any material uncertain tax position requiring recognition or measurement in accordance with the provision of FIN 48. At December 31, 2006, the Company had approximately $20 million of net deferred tax assets, of which $18 million relates to the tax effects of net operating losses. The utilization of the remaining net operating losses may be subject to substantial limitations in future periods due to the change in ownership provisions under Section 382 of the Internal Revenue Code and separate return loss year limitations under Section 1502 of the Internal Revenue Code and similar state provisions. The Company, as a result of having evaluated all available evidence as required under SFAS 109, fully reserved for its net deferred tax assets since it is more likely than not that the benefits of these deferred tax assets will not be realized in future periods. -7- RECENT ACCOUNTING PRONOUNCEMENTS Effective January 1, 2007, the Company adopted SFAS No. 155 "Accounting for Certain Hybrid Financial Instruments, an amendment of FASB Statements No. 133 and 140" ("SFAS 155"). SFAS 155 clarifies certain issues relating to embedded derivatives and beneficial interests in securitized financial assets. The provisions of SFAS 155 are effective for all financial instruments acquired or issued after fiscal years beginning after September 15, 2006. The adoption of SFAS No. 155 did not have a material effect on the financial position or results of operations of the Company. Effective January 1, 2007, the Company adopted SFAS No. 156, "Accounting for Servicing of Financial Assets" ("SFAS 156"), which amends SFAS 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities," with respect to the accounting for separately recognized servicing assets and servicing liabilities. SFAS 156 permits the choice of the amortization method or the fair value measurement method, with changes in fair value recorded in income, for the subsequent measurement for each class of separately recognized servicing assets and servicing liabilities. The statement is effective for years beginning after September 15, 2006, with earlier adoption permitted. The adoption of SFAS 156 did not have a material impact on the Company's financial position or results of operations. In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 provides guidance for using fair value to measure assets and liabilities. In addition, this statement defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. Where applicable, this statement simplifies and codifies related guidance within generally accepted accounting principles. This statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company's adoption of SFAS No. 157 is not expected to have a material effect on its financial statements. In November 2006, the Emerging Issues Task Force ("EITF") of the FASB reached a final consensus in EITF issue 06-6 "Debtors Accounting for a Modification (or Exchange) of Convertible Debt Instruments" ("EITF 06-6"). EITF 06-6 addresses the modification of a convertible debt instrument that changes the fair value of an embedded conversion option and the subsequent recognition of interest expense for the associated debt instrument when the modification does not result in a debt extinguishment pursuant to EITF 96-19, "Debtors Accounting for a Modification or Exchange of Debt Instruments". The consensus should be applied to modifications or exchanges of debt instruments occurring in interim or annual periods beginning November 29, 2006. The adoption of EITF 06-6 did not have a material effect on the Company's consolidated financial position, results of operations and financial condition. In November 2006, the FASB ratified EITF Issue No. 06-7 "Issuers Accounting for a Previously Bifurcated Conversion Option in a Convertible Debt Instrument When the Conversion Option No Longer Meets the Bifurcation Criteria in FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities ("EITF 06-7"). At the time of issuance, an embedded conversion option in a convertible debt instrument may be required to be bifurcated from the debt instrument and accounted for separately by the issuer as a derivative under FAS 133, based on the application of EITF 00-19. Subsequent to the issuance of the convertible debt, facts may change and cause the embedded conversion option to no longer meet the conditions for separate accounting as a derivative instrument, such as when the bifurcated instrument meets the conditions of Issue 00-19 to be classified in stockholders equity. Under EITF 06-7, when an embedded conversion option previously accounted for as a derivative under FAS 133 no longer meets the bifurcation criteria under that standard, an issuer shall disclose a description of the principal change causing the embedded conversion option to no longer require bifurcation under FAS 133 and the amount of the liability for the conversion option reclassified to stockholder's equity. EITF 06-7 should be applied to all previously bifurcated conversion options in convertible debt instruments that no longer meet the bifurcation criteria in FAS 133 in interim or annual periods beginning after December 15, 2006, regardless of whether the debt instrument was entered into prior or subsequent to the effective date of EITF 06-7. Earlier application of EITF 06-7 is permitted in periods for which financial statements have not yet been issued. The adoption of EITF 06-7 did not have a material effect on the Company's consolidated financial position, results of operations and financial condition. In February 2007, the FASB issued SFAS 159 "The Fair Value Option for Financial Assets and Liabilities" ("SFAS 159"). SFAS 159 provides companies with an option to report selected financial assets and liabilities at fair value and establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company is in the process of evaluating the adoption of this statement on the Company's results of operations and financial condition. NOTE 4 - LOSS PER SHARE Basic loss per share, "EPS" is computed by dividing net loss applicable to common shares by the weighted-average of common shares outstanding during the period. Diluted loss per share adjusts basic loss per share for the effects of convertible securities, stock options and other potentially dilutive instruments, only in the periods in which such effect is dilutive. The shares assumable upon exercise of stock options and warrants are excluded from the calculation of net loss per share, as their inclusion would be anti-dilutive. Common stock equivalents have been excluded from the weighted-average shares for the three months ended March 31, 2007 and 2006 as their inclusion would be anti-dilutive. Potentially dilutive options to purchase 8,350,770 and 7,772,342 shares of Common Stock were outstanding at March 31, 2007 and 2006, respectively. Potentially dilutive warrants to purchase 23,838,947 and 15,228,786 shares of Common Stock were outstanding at March 31, 2007 and 2006, respectively. In addition, there were 10,418 and 19,403 shares of the Company's Series A 7% Convertible Preferred Stock, par value $0.001 per share ("Series A Preferred Stock"), outstanding and potentially convertible into 1,389,067 and 2,587,066 shares of Common Stock at March 31, 2007 and 2006, respectively. -8- In addition, there were 33,000 and 51,500 shares of the Company's Series B 8% Convertible Preferred Stock, par value $0.001 per share ("Series B Preferred Stock"), outstanding and potentially convertible into 4,400,000 and 5,099,010 shares of Common Stock at March 31, 2007 and 2006, respectively. The May 2006 Private Placement referred to in Note 5 (Private Placement) resulted in an adjustment to the conversion rate into Common Stock of the outstanding Series B Preferred Stock. In addition, there was $10,000,000 of 8% convertible debentures outstanding which are potentially convertible into 13,333,333 shares of Common Stock at March 31, 2007. NOTE 5 - PRIVATE PLACEMENT On May 5, 2006, the Company raised gross proceeds of $10 million from the private placement (the "May 2006 Private Placement") to accredited institutional and individual investors (the "Investors") of its two-year 8% Senior Secured Convertible Debentures (the "Debentures"). In connection with the issuance of the Debentures, the Company issued to the investors warrants, exercisable through the last day of the month in which the fifth anniversary of the effective date of the Registration Statement (as defined below) occurs (the "Investor Warrants"), to purchase up to 6,666,675 shares of the Company's Common Stock at a per share exercise price of $1.50. At closing, the Company received net proceeds of approximately $5.2 million from the proceeds of the Debentures, after the payment of offering related fees and expenses and after the repayment in full of the bridge loans made between December 2005 and April 2006 (the "Bridge Loans") in the aggregate amount of $3,691,500 (inclusive of $30,000 in related fees). Certain of the investors in the Bridge Loans elected to participate in the May 2006 Private Placement and, accordingly, approximately $850,000 in principal amount of Bridge Loans was offset against these investors' purchases of the Debentures. The Debentures mature on April 30, 2008 and are convertible into shares of Common Stock at the holder's option at any time at an initial conversion price of $0.75 per share, subject to adjustment in the event of certain capital adjustments or similar transactions, such as a stock split or merger and as further described below. Interest on the Debentures accrues at the rate of 8% per annum, payable upon conversion or semi-annually (June 30 and December 31 of each year, with the first scheduled payment date being December 31, 2006) or upon maturity, whichever occurs first, and will continue to accrue until the Debentures are fully converted and/or paid in full. Interest is payable, at the option of the Company, either (i) in cash, or (2) in shares of Common Stock at a rate equal to 90% of the volume weighted average price of the Common Stock for the five trading days ending on the trading day immediately preceding the relevant interest payment date; provided that interest payments may be made in shares of Common Stock only if on the relevant interest payment date the Registration Statement (as defined below) is then effective. In addition, provided the Registration Statement is effective, the Company may prepay the amounts outstanding on the Debentures by giving advance notice and paying an amount equal to 120% of the sum of (x) the principal being prepaid plus (y) the accrued interest thereon. Holders will continue to have the right to convert their Debentures prior to the actual prepayment. The Company recorded accrued interest of $197,260 in the accompanying condensed consolidated financial statements for the three months ended March 31, 2007 for this transaction. Under certain conditions, the Company is entitled to require the holders of the Debentures to convert all or a part of the outstanding principal amount of the Debentures. If the closing sale price of the Company's Common Stock as quoted on the OTC Bulletin Board equals to or exceeds 200% of the conversion price then in effect (i.e., $1.50 with respect to the initial conversion price of $0.75) (which amount may be adjusted for certain capital events, such as stock splits) on each of twenty consecutive trading days, then, subject to certain specified conditions, within five trading days after the last day in such period, the Company may, at its option (exercised by written notice to the holders of the Convertible Debentures), require the holders thereof to convert all or any part of their Debentures on or before a specified date, which date shall not be less than 20 and not more than 60 trading days after the date of such notice. To secure the Company's obligations under the Debentures, the Company has granted a security interest in substantially all of its assets, including without limitation, its intellectual property, in favor of the Investors. The security interest terminates upon the earlier of (i) the date on which less than one-fourth of the original principal amount of the Debentures originally issued at closing are outstanding or (ii) payment or satisfaction of all of the Company's obligations in respect of these advances. The Company undertook to file, within 75 days after the closing, a registration statement (the "Registration Statement") covering the Common Stock underlying the Debentures and the Warrants, as well as certain other securities agreed to by the parties and to use reasonable best efforts to cause the Registration Statement to be declared effective within 120 days of the closing. The Registration Statement was filed on January 26, 2007. Under the agreements with the holders of the Debentures, the Company is obligated to pay liquidated damages to the holders of the Debentures because the Registration Statement was not filed within the time frame provided therein and the registration statement was not declared effective within 120 days of the Closing Date. Accordingly, the Company recorded accrued estimated penalties of approximately $1,926,665 at March 31, 2007 (estimated through May 5, 2007 pursuant to EITF FSP 00-19-2). The Debenture holders have the right to have these liquidated damages paid in shares of Common Stock (valued at the conversion price). Following consultation with the investors, the Company withdrew the Registration Statement in May 2007. Certain of the investors have agreed to terminate the accrual of the liquidated damages beyond May 5, 2007 and to accept payment of such liquidated damages in unregistered shares of the Company's Common Stock. See Note 12 (Subsequent Events). The Company currently does not intend to refile the withdrawn registration statement and the Company is examining the effect of the withdrawal of such statement on the exercise period specified in the Investor Warrants. The Private Placement resulted in a beneficial conversion feature of $5,658,503 which the Company recorded as a discount to the face value of the Debentures. The Company also recorded a $2,191,836 discount on the Debentures based upon the relative fair values of the Debentures and the Investor Warrants. During the three months ended March 31, 2007, $974,525 of these discounts was amortized and is included in interest -9- expense in the accompanying condensed consolidated financial statements. The remaining unaccreted discount of $4,277,081 will be amortized over the remaining term of the Debentures. In connection with the placement of the Debentures, a placement agent has received a cash fee of $1,000,000 and warrants, with a grant date value of $1,090,452, to purchase up to 2,000,000 shares of the Company's Common Stock, of which warrants for 1,333,333 shares have an initial exercise price equal to $0.75 per share and warrants for 666,667 shares have an initial exercise price equal to $1.50. These warrants become first exercisable on the earlier of (i) the sixth month following the effective date of the Registration Statement or (ii) one year after issuance and continue to be exercisable through the last day of the month in which the fifth anniversary of the effective date of the Registration Statement occurs. The resale of the Common Stock underlying the Placement Agent's Warrants will also be included in the Registration Statement. The Company paid an additional $84,500 in other costs associated with the placement of the Debentures. Accordingly, a total of $2,174,952 was recorded as deferred financing costs. During the three months ended March 31, 2007 $138,378- and $137,624 were amortized and are included in interest expense and amortization of deferred financing costs respectively. The placement of the Debentures resulted in the reduction to $0.75 from $1.01 of the conversion rate into Common Stock of the then outstanding and unconverted 46,000 shares of the Company's Series B 8% Convertible Preferred Stock issued in April and May of 2005. The reduction in the conversion price resulted in an additional beneficial conversion feature of $1,591,525 which the Company recorded as a deemed dividend for this transaction in the quarter ended June 30, 2006. NOTE 6 - NOTES PAYABLE A. BRIDGE LOANS (i) On January 19, 2007, the Company received a short-term loan in the aggregate gross amount of $356,000 from one of its institutional stockholder/investors. The loan is evidenced by the Company's promissory note in the principal amount of $384,480 and becomes due and payable on the earliest to occur of (i) the date on which the Company consummates a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds to the Company of at least $2 million or (ii) May 19, 2007. Under the terms of the note, the holder may declare the note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the note when due, (ii) material breach of any of the representations or warranties made in such note, (iii) failure to observe any undertaking contained in such note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) the Company's admission in writing as to its inability to pay its debts generally as they mature, makes an assignment for the benefit of creditors or commences proceedings for its dissolution, or apply for or consent to the appointment of a trustee, liquidator or receiver for the Company's or for a substantial part of the Company's property or business, (v) the Company's insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. The Company did not repay the amounts due on this Note. See Note 12 (Subsequent Events) (ii) On January 31, 2007 the Company obtained an additional short-term working capital loan in the gross amount of $200,000 from an institutional investor. The loan is evidenced by the Company's promissory note in the principal amount of $216,000 and becomes due and payable on the earliest to occur of (i) the date on which the Company consummates a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds to the Company of at least $2 million or (ii) May 31, 2007. Under the terms of the Note, the holder may declare the Note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the Note when due, (ii) material breach of any of the representations or warranties made in the Note, (iii) failure to observe any undertaking contained in the Note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) the Company admits in writing as to its inability to pay its debts generally as they mature, makes an assignment for the benefit of creditors or commences proceedings for its dissolution, or applies for or consents to the appointment of a trustee, liquidator or receiver for the Company's or for a substantial part of its property or business, (v) the Company's insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. The Company did not repay the amounts due on this Note. See Note 12 (Subsequent Events) (iii) On February 27, 2007, the Company obtained an additional short-term working capital loan in the gross amount of $500,000 from an institutional stockholder and a previous investor. The loan is evidenced by the Company's promissory note in the principal amount of $531,000 and becomes due and payable on the earliest to occur of (i) the date on which the Company consummates a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds to the Company of at least $2 million or (ii) May 31, 2007. Under the terms of the Note, the holder may declare the Note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the Note when due, (ii) material breach of any of the representations or warranties made in the Note, (iii) failure to observe any undertaking contained in the Note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) the Company admits in writing as to its inability to pay its debts generally as they mature, makes an assignment for the benefit of creditors or commences proceedings for its dissolution, or applies for or consents to the appointment of a trustee, liquidator or receiver for the Company or for a substantial part of its property or business, (v) the Company's insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. The Company did not repay the amounts due on this Note. See Note 12 (Subsequent Events) -10- NOTE 7 - RELATED PARTY TRANSACTION In January 2006 the Company entered into additional Short Term Loans with three private investors (collectively the "January 2006 Investors"), pursuant to which these investors loaned to the Company the aggregate amount of $500,000. The January 2006 Investors included Mr. Juan Mendez, Chairman of the Company's board of directors, who loaned the Company $250,000. In addition, on November 13, 2006, the Company obtained a $100,000 loan from Mr. Juan Mendez, the Chairman of its board of directors, for purpose of meeting its operating requirements. The loan was made pursuant to the Company's demand promissory note issued to Mr. Mendez in the principal amount of $100,000. Interest on the loan accrues at the rate of 24% per annum. In February 2007, Mr. Mendez advanced an additional $150,000 to the Company on identical terms. NOTE 8 - STOCKHOLDERS' EQUITY COMMON STOCK The Company did not issue any common stock during the three months ended March 31, 2007. NOTE 9 - MOTOROLA STRATEGIC ALLIANCE AGREEMENT On April 5, 2006, the Company entered into a Strategic Alliance Agreement (the "Strategic Alliance Agreement") with Motorola Wireline Networks, Inc. ("Motorola"), a subsidiary of Motorola, Inc., pursuant to which the Company and Motorola are jointly developing a family of three IP Home gateways (the "Gateway Products") that will provide expanded support for data, IPTV, High Definition TV, and Digital Video Recorders using Motorola's existing Multi-Service Access Platform for exclusive distribution by Motorola under the Motorola brand. Under the Strategic Alliance Agreement, the Company has also granted Motorola certain rights with respect to the resale of the Company's products as described below. The Strategic Alliance Agreement provides that Motorola will pay to the Company $1.9 million for engineering costs associated with the development of the Gateway Products, of which as of June 18, 2007 approximately $1.8 million has been paid. Motorola is entitled to terminate the development program at any time prior to the completion of the development of the Gateway Products and, in the event that it does so, the Company will be entitled to retain any of the engineering costs paid or due and owing by Motorola as of the date of termination. Upon successful completion of all necessary testing, the Gateway Products will be manufactured by the Company for exclusive sale to Motorola. Under the Strategic Alliance Agreement, the Company has granted Motorola the exclusive right to resell the Company's PG1000 and the HG-V100 gateway products, and all derivative or substantially similar products (the "Exclusive Products") to certain specified leading telecommunications carriers and their affiliates (the "Exclusive Customers") for a period of 24 months from the effective date of the agreement as part of Motorola's portfolio of broadband wireline solutions. The exclusivity may be terminated by the Company unless, among other things, at least one of the Exclusive Customers shall have accepted one of the Exclusive Products for lab testing within one year of the effective date of the Strategic Alliance Agreement and signed a contract to purchase Exclusive Products (which is reasonably expected to result in revenue to the Company in a specified minimum amount) within 18 months of the effective date of the agreement; provided, however, that if these conditions are satisfied with respect to an Exclusive Customer, then Motorola's exclusivity period for such Exclusive Customer will be extended for an additional 24 months. At all times the Company retains the right to sell the Exclusive Products to customers other than the Exclusive Customers. In addition, the Company also granted Motorola the non-exclusive right to resell all of its other existing products worldwide. The Company accounts for the strategic alliance with Motorola under SFAS No. 68 (Research and Development Arrangements). As such, amounts received from Motorola are netted against costs incurred by the Company. During the three months ended March 31, 2007 the Company spent $271,347 net of amounts received from Motorola on development projects related to the strategic alliance. In May 2007, Motorola and the Company have terminated this agreement. See Note 12 (Subsequent Events). NOTE 10 - PRODUCT ENHANCEMENT The Company and Lucent Technologies, Inc. ("Lucent") are parties to a Development and Licensing Agreement effective as of January 2004. In April 2004 and in September 2004, the Company and Lucent entered into supplementary development agreements to add to the Company's QoStream product line additional product features and upgrades intended to enhance product competitiveness in respect of which the Company agreed to pay to Lucent an additional $868,000 upon receipt of deliverables. The Company has remitted the entire $868,000 to Lucent for this development work. During May 2005, the Company and Lucent entered into a supplementary development agreement to add additional product features and developments to the Company's QoStream product line for agreed upon consideration of approximately $1,100,000. Under the agreement, payment is due upon delivery and acceptance of the deliverables by the Company. Certain of the deliverables received by the Company under such agreement have not been completed in accordance with design and development criteria specified in the agreement and the Company has not accepted delivery of these items. Accordingly, the Company has not recorded the expense and the related amount payable to Lucent -11- concerning the non-accepted deliverables in the accompanying consolidated financial statements. On July 14, 2006, the Company and Lucent entered into the Amendment to Prior Agreements, dated as of July 10, 2006 (the "Amendment"), pursuant to which they have amended the terms of a number of prior agreements entered into by them, including, without limitation, the (i) Development and Licensing Agreement of January 6, 2004 and (ii) the Supplementary Development Agreement between the Company and Lucent effective as of May 5, 2005 as well as various supplementary agreements and amendments thereto entered into by them (collectively the "Agreements"). Under the terms of the Amendment, in lieu of the current royalties of 3.2% of certain revenues payable (under certain circumstances) to Lucent under the Agreements, the Company will be required to pay to Lucent royalties in the amount of 1.5% of specified revenue sources from the Company's Gateway and Switch products that include Lucent owned technologies, provided, that, no royalties accrue or become payable until July 10, 2008. In addition, Lucent waived payments aggregating $835,000 that were outstanding under the Agreements in respect of deliverables received by the Company from Lucent under the Agreements upon the Company's remittal to Lucent of $200,000 in July of 2006. In addition, the parties agreed to terminate the license that the Company was granted to Lucent owned patents under the Agreements; accordingly, the Company is no longer obligated to make any payments to Lucent, if any, owing under such patent license. The termination of the patent license does not affect the Company's rights under the Agreements to develop and sell products based upon or incorporating Lucent owned technologies. NOTE 11 - COMMITMENTS AND CONTINGENCIES EQUITY LINE In August 2004, the Company secured a $6 million equity line commitment from an institutional investor on which it can draw from time to time during a 24 month period following the effectiveness of a registration statement relating to the resale of the shares of Common Stock underlying the securities issued pursuant thereto, subject to certain conditions. The Company undertook to file a registration statement in respect of such equity line no earlier than the 90th day following the effective date of the registration statement for the Common Stock underlying the Series B Preferred Stock (i.e., December 1, 2005), but no later than the 120th day after such date (i.e. December 31, 2005) discussed in Note 4 (Financing). The investor may terminate the equity line commitment if the Company does not timely file the registration statement relating to the equity line or if such registration statement is not declared effective within 180 days following the filing thereof. No such registration statement has been filed as of the filing of this Quarterly Report on Form 10-QSB. The equity line allows the sale of up to $6 million of Common Stock at 98 % of the then current market price, but in no event at less than $2.00. The Company may not draw down more than $500,000 under the equity line during any 30-day period. The investor is entitled to 5% of the cash proceeds from the sale of the shares to it by the Company under the equity line. No assurance can be provided that the equity line will in fact ever become available for use by the Company. On April 12, 2006, the Company and the equity investor entered in to an amendment of the $6 million equity line commitment the Company obtained in August 2004. Under the amendment, the price at which Company has the right to sell Common Stock to the investor under the equity line was reduced to 89% of the then-current market price but in no event at less than $1.50 per share. In addition, under the terms of the amendment the Company agreed to file such registration statement between 90 and 120 days after the effective date of the resale registration statement that the Company intends to file in connection with the May 2006 Private Placement. The amendment also provides that the exercise price of common stock purchase warrant issued to the equity line investor in August 2004 will be reduced to $1.50, subject to further adjustment as therein provided. DISPUTED PAYABLE Stifel Nicolaus & Company ("Stifel"), the successor-in-interest to Legg Mason Walker Wood LLC, an investment banking firm, has made a demand on the Company for payment of $700,000 as fees for financial advisory services that it claims are due in connection with certain of the bridge loans referred to in Note 6. The Company believes that Stifel's position, which is based on Stifel's interpretation of a placement agency agreement entered into by the Company and the investment bank in September 2005 and terminated by the Company in December 2005, is without merit. It is the Company's intention to defend itself against any claim for payment asserted by Stifel vigorously. The Company also reserves the right to dispute the balance due on the initial retainer payable under the agreement as well as related out-of-pocket expenses claimed by Stifel, which together total approximately $96,000, which are recorded and included in accounts payable as of September 30, 2006 in the accompanying condensed consolidated financial statements. See Note 12 (Subsequent Events) NOTE 12 - SUBSEQUENT EVENTS (i) On April 23, 2007, the Company and Stifel entered into a settlement agreement pursuant to which the issues surrounding the disputed payable referred to in Note 11 above were resolved. Pursuant to such agreement, the parties granted each other mutual releases and the Company issued to Stifel 500,000 shares under the Company's 2000 Equity Incentive Plan. -12- (ii) On May 30, 2007, the Company and Motorola Wireline Networks, Inc. ("Motorola"), a subsidiary of Motorola, Inc. entered into a (i) Transition Agreement (the "Transition Agreement") and (ii) License Agreement (the "License Agreement"), pursuant to which the Strategic Alliance Agreement entered into by the parties on April 5, 2006 (the "Original Strategic Alliance Agreement") was terminated (except for certain specified provisions). Pursuant to the License Agreement, the Company transferred to Motorola all duties relating to the engineering, manufacturing, and support of the IP Home gateways that the Company and Motorola have been jointly developing. Under the Original Strategic Alliance Agreement, the Company and Motorola have been working to jointly develop a family of three IP Home gateways (the "Gateway Products") that are being designed to provide expanded support for data, IPTV, High Definition TV, and Digital Video Recorders using Motorola's existing Multi-Service Access Platform. Pursuant to the License Agreement, all further development, engineering and manufacture of the Gateway Products will become the sole responsibility of Motorola. Motorola will pay to the Company $5.00 for each unit of the Gateway Product (the "Production Fee") manufactured by Motorola under the License Agreement. The Production Fee is payable on a calendar quarterly basis, by the 45th day following each calendar quarter. Motorola will be paying to the Company an advance of $200,000 in respect of the Production Fee with respect to the first 40,000 Gateway Product units to be manufactured under the License Agreement. The advance on the Production Fee is due to be paid June 18, 2007. The Transition Agreement was intended to govern the transition period in which the Gateway Product engineering, manufacturing, and support responsibilities are being transferred to Motorola. Under the Transition Agreement, the Company was required to deliver to Motorola certain agreed upon deliverables (the "Transition Deliverables") on or before June 15, 2007. The License Agreement became effective on the date (the "License Agreement Effective Date") on which the delivery of the Transition Deliverables was completed. Upon the License Agreement Effective Date, the Original Strategic Alliance Agreement was terminated and of no further effect, except for certain specified provisions. Upon receipt of invoices from the Company, Motorola agreed to pay to the Company, in respect of the Transition Deliverables and the remaining deliverables under the Original Strategic Alliance Agreement, $250,000 within seven days of the effective date of the Transition Agreement and $83,333 within seven days of the acceptance by Motorola of the Transition Deliverables. On June 8, 2007, the Company received from Motorola the $250,000 payment and on June 11, 2007, Motorola accepted the Transition Deliverables. (iii) During May 2007, the Company requested in writing of the 26 holders of the Company's two-year 8% Senior Secured Convertible Debentures (the "Convertible Debentures") to waive (hereinafter the "Waiver") certain provisions of the transaction documents governing the Convertible Debentures. To date, all but five of these holders, representing, in the aggregate, 7.5% of the $10 million in principal outstanding amount of the Convertible Debentures, have responded to the Waiver. The material principal operative terms of the Waiver and the responses of the 21 holders representing 92.5% of the $10 million of the outstanding principal amount of the Convertible Debentures are summarized below. The holders of $9,050,000 of the outstanding principal amount of the Convertible Debentures have agreed to defer to June 30, 2007, the next scheduled interest payment date, interest payments with respect to the Convertible Debentures currently due and owing and to accept, at such time, payment of interest in shares of the Company's Common Stock. Additionally these holders of $9,050,000 of the outstanding principal amount of the Convertible Debentures have agreed that the liquidated damages payable to holders of the Convertible Debentures in connection with the late filing/effectiveness of the registration statement relating to the Common Stock underlying the Convertible Debentures, which registration statement the Company filed in January 2007 and, following consultation with the investors, withdrew in May 2007, will cease to accrue as of May 5, 2007. These holders have further agreed to accept payment of the liquidated damages in shares of Common Stock. The holders of $9,250,000 of the outstanding principal amount of the Convertible Debenture holders have agreed (i) that the Company may enter into a "New Transaction", as defined in the transaction documents governing the Convertible Debentures (collectively, the "Debenture Transaction Agreements"), including, without limitation, a New Transaction for the purpose of raising working capital (hereinafter a "Financing Transaction"), (ii) to waive certain provisions in the Debenture Transaction Agreements relating to the effective per share purchase price in any new financing agreement where no minimum per share price is specified and (iii) to subordinate their lien with respect to the Company's assets securing the amounts owed to them in connection with the Convertible Debentures in favor of any new Financing Transaction that the Company completes on or before August 31, 2007 (whether in one or more transactions). In connection with their consent to a New Transaction, 2 holders representing 27% of the principal outstanding amount of the Convertible Debentures have included certain additional provisions relating to the structure and amount of the New Financing. Company management is in the process of clarifying certain of the provisions inserted by these holders. The holders' subordination agreement above is subject to the Company filing its quarterly report on Form 10-QSB for the three month period ended March 31, 2007 on or before the date required to avoid the delisting of the Company's Common Stock from the over-the counter Bulleting Board. In consideration of the waivers granted hereunder, the Company undertook to reprice from $1.50 per share to $0.20 per share the Investor Warrants held by the consenting investors. (iv) In May and June 2007, the Company defaulted on the repayment obligation of $1,131,480 in principal amount of bridge loans discussed in Note 6. -13- ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH OUR FINANCIAL STATEMENTS AND THE NOTES RELATED TO THOSE STATEMENTS SOME OF OUR DISCUSSION IS FORWARD-LOOKING AND INVOLVES RISKS AND UNCERTAINTIES. FOR INFORMATION REGARDING RISK FACTORS THAT COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS, REFER TO THE RISK FACTORS SECTION OF THE ANNUAL REPORT ON FORM 10-KSB FOR THE YEAR ENDED DECEMBER 31, 2006. THE COMPANY DISCLAIMS ANY OBLIGATION TO UPDATE SUCH FORWARD LOOKING STATEMENTS. OVERVIEW Amedia is involved in the development and manufacture of Triple-play Broadband to the home Ethernet based equipment. Amedia has developed multiple versions of indoor and hardened outdoor home gateway products with VoIP voice, IPTV video and high bandwidth data capabilities with various network interfaces such as Fast Ethernet fiber, VDSL2 long/short reach as well as other customized variations of VDSL and ADSL2+ protocols, home wiring protocols such as MoCA and HPNA as well as 802.11 and UWB wireless capabilities. In addition, Amedia has developed and deployed hardened Ethernet-based aggregation switches for outside and inside plant installations. Amedia's product line includes the AS5000 Aggregation Switch, PG1000 home gateways based on fiber, Ethernet and VDSL2 interfaces and the more advanced modular HGV-100 gateway product line with multiple WAN and LAN interfaces and TR069 management interface. Amedia has also developed a highly modular hardware and software architecture to customize these various product implementations that satisfy differing market requirements. In order to manage this product line, Amedia has also developed and deployed a comprehensive network management system with graphical user interface and SNMP management protocol. We also continue to upgrade and improve our gateway product line to encompass home networking features. For example, the company has begun focusing on software for a home gateway that will transform the home gateway into a Broadband Entertainment Center. This will allow users to store, organize, and search all types of multimedia content -- from movies, to home videos, to music, to games -- within a personal media library storage device connected to their residential gateway, and then play that content on virtually any television, monitor, or networked device. In addition to offering a home media portal, the Broadband Entertainment Center also streamlines home networks, combining the collective functionality of a modem, router, wireless access point, VoIP adapter, and more within a lone, compact device. More unique features include wireless HDTV transmission via ultra wideband (UWB) to various home entertainment and media devices throughout the home, as well as a Quality-of-Service (QoS) console, allowing subscribers to prioritize their entertainment and communications services to avoid disruption of quality or speed. INITIAL COMMERCIALIZATION OF QOSTREAM PRODUCT LINE Our business involves the development of new broadband access products with no significant market penetration. We cannot predict when or to what extent our QoStream product line or future extended applications will begin to produce significant revenues, or whether we will ever reach profitability. In April 2006, we entered into an agreement with Motorola Wireline Networks, Inc. ("Motorola"), a subsidiary of Motorola, Inc., pursuant to which Motorola will distribute under the Motorola brand a family of up to three IP Home Gateway products to be jointly developed by us and Motorola that are intended to provide expanded support for data, IPTV, High Definition TV, and Digital Video Recorders using Motorola's existing Multi-Service Access Platform for exclusive distribution by Motorola under the Motorola brand. In October 2006, we successfully passed the IPTV Gateway System Verification Testing Acceptance Test, the second major engineering milestone test specified in the agreement with Motorola. This test is the culmination of our system integration testing and is designed to demonstrate the functionality and the stability of the hardware and software of the IPTV Gateway. Following the test, we delivered the IPTV Gateway to Motorola so that it can perform its final System Verification Testing, the success of which is necessary to the commencement of Alpha or Beta trials and commercial release. In May 2007, we and Motorola entered into a new license agreement terminating the April 2006 and transferring to Motorola all duties relating to the engineering, manufacturing, and support of the IP Home gateways. Under the new license agreement, Motorola will pay to us $5.00 for each unit of the gateway product (the "Production Fee") manufactured by Motorola under the license agreement. The Production Fee is payable on a calendar quarterly basis, by the 45th day following each calendar quarter. Motorola will be paying to the Company an advance of $200,000 in respect of the Production Fee with respect to the first 40,000 Gateway Product units to be manufactured under the License Agreement. The advance on the Production Fee is due to be paid by June 18, 2007. Motorola also agreed to pay to us, in respect of the of the remaining deliverables under the Original Strategic Alliance Agreement and certain transition related deliverables, $250,000 within seven days of the effective date of the Transition Agreement and $83,333 within seven days of the acceptance by Motorola of the Transition Deliverables. On June 7, 2007, the Company received from Motorola the $250,000 payment and on June 11, 2007, Motorola accepted the Transition Deliverables. CRITICAL ACCOUNTING POLICIES -14- Our consolidated financial statements and accompanying notes have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires we make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Management continually evaluates the accounting policies and estimates it uses to prepare the consolidated financial statements. We base our estimates on historical experience and assumptions believed to be reasonable under current facts and circumstances. Actual amounts and results could differ from these estimates made by management. We do not participate in, nor have we created, any off-balance sheet special purpose entities or other off-balance sheet financing. In addition, we do not enter into any derivative financial instruments for speculative purposes nor do we use derivative financial instruments primarily for managing our exposure to changes in interest rates. Stock-Based Compensation Effective January 1, 2006, the Company adopted SFAS No. 123R, "Share-Based Payment" (SFAS 123R) that amends SFAS 123, and SFAS No. 95, "Statement of Cash Flows" and supersedes Accounting Principles Board (APB) Opinion No. 25, " Accounting for Stock Issued to Employees," and related interpretations (APB 25). SFAS 123R requires the Company to measure the cost of employee services received in exchange for an award of equity instruments, such as stock options, based on the grant-date fair value of the award and to recognize such cost over the requisite period during which an employee provides service. The grant-date fair value will be determined using option-pricing models adjusted for unique characteristics of the equity instruments. SFAS 123R also addresses the accounting for transactions in which a company incurs liabilities in exchange for goods or services that are based on the fair value of the Company's equity instruments or that may be settled through the issuance of such equity instruments. The statement does not change the accounting for transactions in which the Company issues equity instruments for services to non-employees. The Company adopted the modified prospective method in which compensation cost is recognized beginning with the effective date (a) based on the requirements of SFAS 123R for all share-based payments granted after the effective date and (b) based on the requirements of SFAS 123R for all awards granted to employees prior to the effective date of FAS 123R that remain unvested on the effective date. Prior to January 1, 2006, we accounted for awards granted under those plans following the recognition and measurement principles of APB 25. Capitalized Software Development Costs Capitalization of software development costs in accordance with SFAS No. 86 begins upon the establishment of technological feasibility. Technological feasibility for the Company's computer software is generally based upon achievement of a detail program design free of high risk development issues and the completion of research and development on the product hardware in which it is to be used. The establishment of technological feasibility and the ongoing assessment of recoverability of capitalized computer software development costs requires considerable judgment by management with respect to certain external factors, including, but not limited to, technological feasibility, anticipated future gross revenue, estimated economic life and changes in software and hardware technology. Amortization of capitalized software development costs commences when the related products become available for general release to customers. RESULTS OF OPERATIONS COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 2007 AND THE THREE MONTHS ENDED MARCH 31, 2006 SALES AND COST OF GOODS SOLD. Revenues for the three months ended March 31, 2007 and March 31, 2006 were $234,400 and $25,379, respectively. Revenues for the three months ended March 31, 2007 were attributable to units shipped to Motorola for customer trials. Cost of goods sold were $219,642 and $19,747 during the three months ended March 31, 2007 and 2006, respectively. RESEARCH AND DEVELOPMENT EXPENSE. Research and development expenses consist of expenses incurred primarily in product designing, developing and testing. These expenses consist primarily of salaries and related expenses for personnel, contract design and testing services and supplies used and consulting and license fees paid to third parties. Research and development expenses for the three months ended March 31, 2007 and March 31, 2006 were $1,094,058 and $1,267,114, respectively. The decrease in research and development expenses during the 2007 period is primarily attributable to amounts received from Motorola that offset research and development expenses, reduced employee wages and reduced stock based compensation recorded for stock options granted to employees. SALES AND MARKETING. Sales and marketing expenses consist primarily of salaries and related expenses for personnel, consulting fees, and trade show expenses incurred in product distribution. Sales and marketing expenses for three months ended March 31, 2007 and March 31, 2006 were $75,666 and $427,479, respectively. The decrease is primarily attributable to a shift in personnel costs from marketing to research and development of our products and reduced costs for trade shows, promotional materials and consulting fees. GENERAL AND ADMINISTRATIVE EXPENSE. General and administrative expenses consist primarily of salaries and other related costs for personnel in executive and other functions. Other significant costs include professional fees for legal, accounting, investor relations and other services. General and administrative expenses for the three months ended March 31, 2007 and March 31, 2006 were $577,304 and $1,245,958, respectively. The decrease in general and administrative expenses during the 2007 period is attributable to reduced stock based -15- compensation recorded for stock options granted to employees and non-employee directors and a decrease in personnel costs and outside services. LIQUIDITY AND CAPITAL RESOURCES Cash balances were $11,289 March 31, 2007 and $368,294 at December 31, 2006. Net cash used during the three months ended March 31, 2007 consisted of operating activities of approximately $1.3 million. Net cash used during the corresponding period in 2006 consisted of operating activities of approximately $2.1 million, the purchase of property and equipment and the costs associated with internally developed software of approximately $0.3 million. Net cash provided by financing activities during the three months ended March 31, 2007 was approximately $913,413 compared to approximately $1,984,177 in the corresponding period in 2006. Net cash provided by financing activities during the 2007 period was the result of proceeds of $1,216,000 from the issuance of short-term notes in the aggregate principal amount of $1,291,480 offset by financing costs of $120,480 and the repayment of short term notes of $180,812. Net cash provided by financing activities during the corresponding period in 2006 was the result of short term borrowings and proceeds from the exercise of stock options. From our inception in August 1994, we have financed our operations through the sale of our securities. Set forth below is a summary of our recent financings. On January 19, 2007, we received a short-term loan in the aggregate gross amount of $356,000 from one of our institutional stockholder/investors. The loan is evidenced by a promissory note in the principal amount of $384,480 and becomes due and payable on the earliest to occur of (i) the date on which we consummate a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds of at least $2 million or (ii) May 19, 2007. Under the terms of the note, the holder may declare the note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the note when due, (ii) material breach of any of the representations or warranties made in such note, (iii) failure to observe any undertaking contained in such note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) our admission in writing as to our inability to pay our debts generally as they mature, make an assignment for the benefit of creditors or commences proceedings for our dissolution, or apply for or consent to the appointment of a trustee, liquidator or receiver for our or for a substantial part of our property or business, (v) our insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. We are currently in default on this loan. On January 31, 2007 we obtained an additional short-term working capital loan in the gross amount of $200,000 from an institutional investor. The loan is evidenced by a promissory note in the principal amount of $216,000 and becomes due and payable on the earliest to occur of (i) the date on which we consummate a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds of at least $2 million or (ii) May 31, 2007. Under the terms of the Note, the holder may declare the Note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the Note when due, (ii) material breach of any of the representations or warranties made in the Note, (iii) failure to observe any undertaking contained in the Note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) our admission in writing as to our inability to pay debts generally as they mature, make an assignment for the benefit of creditors or commences proceedings for its dissolution, or applies for or consents to the appointment of a trustee, liquidator or receiver for our or for a substantial part of its property or business, (v) our insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. We are currently in default in this loan. On February 27, 2007, we obtained an additional short-term working capital loan in the gross amount of $500,000 from an institutional stockholder and a previous investor. The loan is evidenced by a promissory note in the principal amount of $531,000 and becomes due and payable on the earliest to occur of (i) the date on which we consummate a subsequent financing that generates, on a cumulative basis with all other financings, gross proceeds to the Company of at least $2 million or (ii) May 31, 2007. Under the terms of the Note, the holder may declare the Note immediately due and payable upon the occurrence of any of the following events of default: (i) failure to pay principal or any other amount due under the Note when due, (ii) material breach of any of the representations or warranties made in the Note, (iii) failure to observe any undertaking contained in the Note or the other transaction documents in a material respect if such failure continues for 30 calendar days after notice, (iv) our admission in writing as to our inability to pay debts generally as they mature, make an assignment for the benefit of creditors or commences proceedings for its dissolution, or applies for or consents to the appointment of a trustee, liquidator or receiver for our or for a substantial part of its property or business, (v) our insolvency or liquidation or a bankruptcy event, (vi) the entry of money judgment or similar process in excess of $750,000 if such judgment remains unvacated for 60 days. We are currently in default on this loan. Between October 23, 2006 and December 28, 2006, we consummated bridge loan transactions pursuant to which we borrowed the approximate gross amount of $1.45 million (prior to the payment of offering related fees and expenses). The funds were raised in response to an offer we made to the holders of the purchasers of the of the Series B 8% Convertible Preferred Stock (the "Series B Preferred Stock") and the Series A 7% Convertible Preferred Stock (the "Series A Preferred Stock") to reinstate for a specified period certain price protection provisions that were contained in the purchase agreements relating to these securities. An initial loan in the gross amount of $600,000 was advanced on October 23, 2006 (the "Initial Closing Date") from institutional investors who purchased Series B Preferred Stock and thereafter subsequent closings were -16- held in November and December 2006 with investors who had purchased either or both of our Series A or Series B Preferred Stock. The offer expired on December 31, 2006. The loans are evidenced by our promissory notes (each, a "Note" and collectively, "Notes") in the aggregate principal amount equal to the amount advanced by investors multiplied by the Applicable Percentage. The "Applicable Percentage" is the percentage which is equal to (x) one hundred percent (100%), plus (y) (1) the percent equal to twenty-four percent (24%), multiplied by (2) the fraction, of which the numerator is the number of days from the closing date of the Loan for the relevant investor until February 20, 2007 (the "Stated Maturity Date"), which is 120 days after the Initial Closing Date, and the denominator is 360. All loans, whether advanced on the Initial Closing Date or thereafter, are scheduled to mature on the date (the "Maturity Date") which is the earliest of (i) the Stated Maturity Date, (ii) the date on which we consummate a subsequent financing that generates, on a cumulative basis with all other financings (except for the proceeds of these loans and other limited exceptions specified in the promissory notes evidencing the loans), gross proceeds to us of at least $2 million or (iii) the date on which an investor accelerates payment on the note evidencing a loan while there is existing an Event of Default under that note. In February 2007, at our request, holders of approximately $1.463 million in principal amount of the Notes agreed to extend the maturity date of such notes until March 22, 2007 in consideration of our payment of a portion of the principal of their respective Notes, and our agreement that the interest on the unpaid balance of the outstanding principal amount of these loans will accrue interest at a rate of 24% per annum. One of the holders of the Notes did not agree to the extension and accordingly its note in the principal amount of $71,020 was paid in full. Payments were made from the proceeds of short-term loans that were advanced to the Company on February 27, 2007 discussed above. We and these lenders are in discussions regarding an extension of the payment period and/or a restructuring of the amounts owed, although there can be no assurance that we will be able to reach agreement with the lenders on such issues. On November 13, 2006, we received a short-term working capital loan from the Chairman of our board of directors in the principal amount of $100,000. The advance was made on a demand basis and accrues interest at the rate of 24% per annum. In February 2007, we received an additional short-term capital loan in the principal amount of $150,000, on the same terms and conditions. In February we repaid approximately $27,150 of the principal amount of these loans and accrued interest in the amount of $ 9,100. On May 5, 2006, we raised gross proceeds of $10 million from the private placement to certain institutional and individual investors of our two-year 8% Senior Secured Convertible Debentures. At closing, we received net proceeds of approximately $5.2 million, after payment of offering related fees and expenses and after the repayment of bridge loans made between December 2005 and April 2006 in the aggregate amount of $3,691,500 (inclusive of $30,000 in related fees). Certain of the investors in these bridge loans elected to participate in the Convertible Debenture transaction and, accordingly, approximately $850,000 in principal amount of bridge loans was offset against these investors' purchases of the Convertible Debentures. The holders of the Convertible Debentures have a lien on all of our assets, including our intellectual property. We owed to the holders of these debentures as of March 31, 2007 approximately $1.7 million in liquidated damages in respect of the delay in the filing and effectiveness of the Registration Statement beyond the time frame specified in the agreements with such holders as well as $725,479 in interest owed and accruing. We have not made payments of interest and liquidated damages (payable in connection with the late filing/effectiveness of the Registration Statement) due as of March 31, 2007. Following consultation with these investors, in May 2007, we withdrew the Registration Statement that we originally filed in January 2007 covering the resale of shares of common stock underlying the securities held by the Debenture holders. Certain of the investors have agreed to the further deferral of payment of , the cessation of liquidated damages, the facilitation of additional financing and the subordination of the Debenture holders security interest to the providers of new funds. We are in the process of clarifying certain issues in connection with these waivers. See Note 12 Subsequent Events to the financial statements accompanying this report. On April 26, 2005, we completed a private placement to certain individual and institutional investors of 60,000 shares of our newly designated Series B 8% Convertible Preferred Stock, par value $0.001 per share (the "Series B Preferred Stock") for gross proceeds of $6 million. Thereafter, on May 9, 2005, we sold to institutional investors an additional 17,650 shares of Series B Preferred Stock for aggregate gross proceeds of $1,765,000 (together with the private placement completed in April 2005, the "2005 Private Placement"). We received aggregate net proceeds of approximately $5,590,000 from the closings of the 2005 Private Placement, following repayment of the outstanding principal and accrued interest on the bridge loans and payment of offering related expenses. We issued to the purchasers of the Series B Preferred Stock five-year warrants to purchase, in the aggregate, up to 3,844,062 shares of Common Stock at a per share exercise price of $1.50, subject to adjustment in certain circumstances. On December 22, 2005, we entered into a bridge loan agreement with two institutional investors pursuant to which we borrowed $1.0 million from these investors. On January 20, 2006, we entered into a bridge loan agreement on identical terms with three private investors pursuant to which we borrowed an additional $500,000. In February and March 2006, we entered into bridge loan agreements with one of the institutional investors who participated in the December 2005 bridge loan pursuant to which we borrowed $1.5 million in aggregate principal amount. Additionally, in April 2006, we entered into a bridge loan agreement with two institutional investors pursuant to which we borrowed $450,000 in aggregate principal amount. On May 5, 2006, we repaid the amounts owed on these short-term loans from the proceeds of the May 2006 Debentures. During the second fiscal quarter of 2007, we entered into a new licensing agreement with Motorola pursuant to which we transferred to Motorola all duties relating to the engineering, manufacturing, and support of the IP Home gateways that we and Motorola have been jointly developing. Under the agreements with Motorola, on June 7, 2007 we received $250,000 in respect of the amounts outstanding under the Strategic Alliance Agreement, which as of the date of the License Agreement, was terminated and no longer in force and effect. Under the License Agreement, Motorola will pay to us $5.00 for each unit of the Gateway Product manufactured by Motorola under the License Agreement. The Production -17- Fee is payable on a calendar quarterly basis, by the 45th day following each calendar quarter. Motorola will be paying to the Company an advance of $200,000 in respect of the Production Fee with respect to the first 40,000 Gateway Product units to be manufactured under the License Agreement. The advance on the Production Fee is due to be paid by June 18, 2007. We need to raise additional funds on an immediate basis in order to meet our operating requirements and to fulfill our business plan as well as satisfy the working capital loans that have matured and not been repaid. As previously disclosed in our periodic reports, we have been actively seeking additional capital. We have laid-off most of our remaining employees and as of June 18, 2007, we have nine remaining employees on staff. Additionally, we have been forced to delay payments to most of our vendors and defer salaries for management. If we are unable to raise additional capital almost immediately, we may be forced lay-off our remaining workforce and either restructure or cease operations entirely. We may not be successful in our efforts to raise additional funds. Even if we raise cash to meet our immediate working capital needs, our cash needs could be heavier than anticipated in which case we could be forced to raise additional capital. We have received a non-binding term sheet for an equity financing, subject to due diligence and other conditions, which our board is currently studying. At the present time, we have no commitments for any additional financing, and there can be no assurance that, if needed, additional capital will be available to us on commercially acceptable terms or at all. If we are unable to raise funds as needed, we may need to curtail expenses, reduce planned research and development and sales and marketing efforts, forego business opportunities and cease operations. These conditions raise substantial doubts as to our ability to continue as a going concern, which may make it more difficult for us to raise additional capital when needed. Additional equity financings are likely to be dilutive to holders of our Common Stock and debt financing, if available, may involve significant payment obligations and covenants that restrict how we operate our business. ITEM 3. CONTROLS AND PROCEDURES CONTROLS AND PROCEDURES EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in its reports under the Exchange Act of 1934, as amended is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely on the definition of "disclosure controls and procedures" in Rule 13a-14(c). As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with participation of management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, the Chief Executive Officer and Chief Financial Officer have determined that a material weakness existed in our internal control over financial reporting related to the disclosure of stock based compensation information, the disclosure of events related to bridge notes and long term debt, and the implementation of and disclosure of the impact of new accounting pronouncements, including Financial Accounting Standards Board ("FASB") FSP EITF 00-19-2, "Accounting for Registration Payment Agreements" and FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109," and, as a result, our disclosure controls and procedures were not effective as of March 31, 2007 as it relates to disclosure of stock based compensation information, the disclosure of events related to bridge notes and long term debt, and the implementation of and disclosure of the impact of new accounting pronouncements, including Financial Accounting Standards Board ("FASB") FSP EITF 00-19-2, "Accounting for Registration Payment Agreements" and FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109,". Specifically, the Company did not design and implement controls necessary to provide reasonable assurance that the disclosure of stock based compensation information, the disclosure of events related to bridge notes and long term debt, and the implementation of and disclosure of the impact of new accounting pronouncements, including Financial Accounting Standards Board ("FASB") FSP EITF 00-19-2, "Accounting for Registration Payment Agreements" and FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109 were disclosed in accordance with generally accepted accounting principles. This control deficiency was determined to be a material weakness due to the potential for material misstatements to have occurred as a result of the deficiency, and the lack of other mitigating controls. Based on this, there is more than a remote likelihood that a material misstatement of the interim financial statements would not have been prevented or detected. Given this material weakness, management devoted additional resources to resolving questions that arose during the three month period ended March 31, 2007. As a result, we are confident that our financial statements for the three months ended March 31, 2007 fairly present, in all material respects, our financial condition and results of operations. Management does not believe that the material weakness affected the results for the three months ended March 31, 2007 or any prior period. CHANGES IN INTERNAL CONTROLS OVER FINANCIAL REPORTING. During the quarter ended March 31, 2007, there have been no changes in our internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, these controls. PART II - OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS We are not involved in any legal proceedings the resolution of which can be expected to have a material adverse effect on our business. ITEM 2. CHANGE IN SECURITIES We did not issue any equity shares during the three months ended March 31, 2007 ITEM 3. DEFAULTS UPON SENIOR SECURITIES As of June 17, 2007, we have not repaid principal and accrued interest that became due as of such date in the aggregate amount of $2,626,843. The delivery of notice to us by any one of these holders demanding immediate payment will trigger an Event of Default under the agreements. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS None ITEM 5. OTHER INFORMATION None ITEM 6. EXHIBITS 31.1 Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act -18- 31.2 Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. -19- SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. AMEDIA NETWORKS, INC. DATE: JUNE 21, 2007 BY /S/ FRANK GALUPPO ------------------------- FRANK GALUPPO, CHIEF EXECUTIVE OFFICER PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER DATE: JUNE 21, 2007 BY /S/ JAMES D. GARDNER ------------------------ JAMES D. GARDNER, CHIEF FINANCIAL OFFICER -20-