x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
FOR
THE PERIOD ENDING SEPTEMBER 30, 2006
|
|
OR
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE
ACT
OF 1934
|
FOR
THE TRANSITION PERIOD FROM ____________ TO ____________
|
|
COMMISSION
FILE NUMBER 0 - 1325
|
Large accelerated filer o | Accelerated filer o | Non-accelerated filer x |
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||
September
30,
2006
|
September
30,
2005
|
September
30,
2006
|
September
30,
2005
|
||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
REVENUES
|
$
|
4,524,885
|
$
|
4,257,660
|
$
|
13,430,666
|
$
|
12,148,142
|
|||||
COSTS
AND EXPENSES
|
|||||||||||||
Cost
of products and services (exclusive of depreciation and amortization
shown
separately below)
|
2,087,643
|
2,303,357
|
6,082,068
|
5,886,382
|
|||||||||
Selling,
general and administrative
|
2,915,463
|
2,453,410
|
8,796,724
|
6,977,897
|
|||||||||
Depreciation
and amortization
|
1,404,855
|
1,255,188
|
4,015,925
|
3,622,922
|
|||||||||
Total
Costs and Expenses
|
6,412,961
|
6,011,955
|
18,894,717
|
16,487,201
|
|||||||||
LOSS
FROM OPERATIONS
|
(1,883,076
|
)
|
(1,754,295
|
)
|
(5,464,051
|
)
|
(4,339,059
|
)
|
|||||
OTHER
EXPENSE
|
|||||||||||||
Interest
expense
|
(306,672
|
)
|
(536,000
|
)
|
(936,876
|
)
|
(1,594,714
|
)
|
|||||
Other
income
|
27,220
|
77,737
|
104,606
|
160,029
|
|||||||||
Total
Other Expense
|
(279,452
|
)
|
(458,263
|
)
|
(832,270
|
)
|
(1,434,685
|
)
|
|||||
LOSS
FROM CONTINUING OPERATIONS
|
(2,162,528
|
)
|
(2,212,558
|
)
|
(6,296,321
|
)
|
(5,773,744
|
)
|
|||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
-
|
248,249
|
2,200
|
(70,127
|
)
|
||||||||
NET
LOSS
|
(2,162,528
|
)
|
(1,964,309
|
)
|
(6,294,121
|
)
|
(5,843,871
|
)
|
|||||
Preferred
Stock Dividends
|
(302,990
|
)
|
(1,364,180
|
)
|
(3,088,438
|
)
|
(2,964,898
|
)
|
|||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
(2,465,518
|
)
|
$
|
(3,328,489
|
)
|
$
|
(9,382,559
|
)
|
$
|
(8,808,769
|
)
|
|
BASIC
AND DILUTED - LOSS PER COMMON SHARE
|
|||||||||||||
Loss
from continuing operations
|
(.06
|
)
|
(.08
|
)
|
(.19
|
)
|
(.21
|
)
|
|||||
Income
(loss) from discontinued operations
|
.00
|
.01
|
.00
|
(.00
|
)
|
||||||||
Net
Loss
|
(.06
|
)
|
(.07
|
)
|
(.19
|
)
|
(.21
|
)
|
|||||
LOSS
ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
(.07
|
)
|
(.11
|
)
|
(.28
|
)
|
(.31
|
)
|
|||||
WEIGHTED
AVERAGE SHARES OUTSTANDING - BASIC AND DILUTED
|
34,468,510
|
29,352,257
|
33,388,382
|
28,408,934
|
September
30, 2006
|
December
31, 2005
|
||||||
(unaudited)
|
(audited)
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
822,962
|
$
|
3,100,427
|
|||
Accounts
receivable, net
|
1,997,999
|
2,367,864
|
|||||
Inventories
|
223,019
|
241,015
|
|||||
Prepaid
expenses and other
|
512,949
|
216,885
|
|||||
Current
portion of notes receivable
|
6,092
|
11,316
|
|||||
Total
Current Assets
|
3,563,021
|
5,937,507
|
|||||
PROPERTY
AND EQUIPMENT, NET
|
5,081,420
|
5,247,240
|
|||||
OTHER
ASSETS
|
|||||||
Goodwill
|
926,551
|
954,871
|
|||||
Intangible
assets, net
|
11,608,922
|
13,923,542
|
|||||
Notes
receivable - long-term, net
|
65,175
|
61,341
|
|||||
Other
assets
|
112,416
|
146,904
|
|||||
Total
Other Assets
|
12,713,064
|
15,086,658
|
|||||
TOTAL
ASSETS
|
$
|
21,357,505
|
$
|
26,271,405
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Checks
issued in excess of cash in bank
|
$
|
212,736
|
$
|
93,005
|
|||
Current
portion of long-term debt
|
522,975
|
616,260
|
|||||
Current
portion of note payable - stockholder
|
29,000
|
32,837
|
|||||
Current
portion of capital lease obligations
|
434,262
|
179,932
|
|||||
Accounts
payable
|
2,228,727
|
1,761,249
|
|||||
Accrued
liabilities
|
2,618,692
|
2,741,054
|
|||||
Customer
deposits
|
61,707
|
64,161
|
|||||
Current
liabilities of discontinued operations
|
250,000
|
500,000
|
|||||
Deferred
service obligations and revenue
|
901,349
|
587,093
|
|||||
Mandatory
redeemable preferred stock,
and
33,334 Class F preferred shares
|
280,000
|
333,334
|
|||||
Total
Current Liabilities
|
7,539,448
|
6,908,925
|
|||||
LONG-TERM
LIABILITIES
|
|||||||
Long-term
debt, net
|
3,846,779
|
3,816,536
|
|||||
Capital
lease obligations, net of current portion
|
495,740
|
452,649
|
|||||
Long-term
liabilities of discontinued operations
|
-
|
125,000
|
|||||
Total
Liabilities
|
11,881,967
|
11,303,110
|
|||||
COMMITMENTS
AND CONTINGENCIES
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Cumulative
convertible preferred stock, no par value:
|
|||||||
8%
Class A (26,658 and 27,931 shares issued and outstanding, $279,909
and
$293,276 liquidation preference)
|
407,017
|
419,752
|
|||||
10%
Class B (7,770 and 8,390 shares issued and outstanding, $81,585 and
$88,095 liquidation preference)
|
52,700
|
58,900
|
|||||
10%
Class C (124,430 and 125,050 shares issued and outstanding, $1,244,300
and
$1,250,500 liquidation preference)
|
1,601,405
|
1,607,605
|
|||||
10%
Class F (150,000 shares issued and outstanding, $1,500,000 liquidation
preference)
|
1,500,000
|
1,500,000
|
|||||
8%
Class G (45,245 shares issued and outstanding, $452,450 liquidation
preference)
|
179,897
|
179,897
|
|||||
6%
Class H (2.0 shares issued and outstanding, $200,000 liquidation
preference)
|
-
|
-
|
|||||
Variable
rate % Class I (65,000 and 90,000 shares issued and outstanding,
$6,500,000 and $9,000,000 liquidation preference)
|
-
|
-
|
|||||
Common
stock, no par value (34,497,316 and 32,134,558 shares issued and
outstanding)
|
25,977,112
|
22,801,405
|
|||||
Stock
subscriptions receivable
|
(254,807
|
)
|
(297,105
|
)
|
|||
Options
and warrants
|
44,926,611
|
44,259,540
|
|||||
Unamortized
compensation
|
-
|
(29,861
|
)
|
||||
Accumulated
deficit
|
(64,914,397
|
)
|
(55,531,838
|
)
|
|||
Total
Stockholders' Equity
|
9,475,538
|
14,968,295
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
21,357,505
|
$
|
26,271,405
|
NINE
MONTHS ENDED SEPTEMBER 30,
|
|||||||
2006
|
2005
|
||||||
(unaudited)
|
(unaudited)
|
||||||
OPERATING
ACTIVITIES
|
|||||||
Net
loss
|
$
|
(6,294,121
|
)
|
$
|
(5,843,871
|
)
|
|
Adjustments
to reconcile net loss to net cash flows from operating
activities
|
|||||||
Depreciation
and amortization
|
4,158,716
|
3,896,131
|
|||||
Amortization
of deferred compensation
|
29,480
|
128,354
|
|||||
Amortization
of original issue discount
|
358,725
|
913,339
|
|||||
Gain
on sale of business segment
|
-
|
(253,356
|
)
|
||||
Warrants
issued for services
|
12,085
|
6,256
|
|||||
Common
stock issued for services
|
1,156
|
20,580
|
|||||
Gain
on sale of property and equipment and intangible assets
|
(105,782
|
)
|
(94,277
|
)
|
|||
Gain
on sale of URON Inc. subsidiary
|
(26,669
|
)
|
-
|
||||
Change
in allowance for doubtful accounts receivable
|
(165,130
|
)
|
-
|
||||
Change
in reserve for stock subscriptions and interest receivable
|
36,434
|
-
|
|||||
Stock
based compensation expense
|
655,367
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
533,336
|
574,006
|
|||||
Inventories
|
17,996
|
(189,220
|
)
|
||||
Prepaid
expenses and other
|
63,868
|
113,991
|
|||||
Other
assets
|
34,488
|
5,000
|
|||||
Wholesale
line of credit
|
-
|
(1,000,987
|
)
|
||||
Accounts
payable and accrued liabilities
|
187,560
|
(1,336,387
|
)
|
||||
Deferred
service obligations and revenue
|
201,037
|
184,995
|
|||||
Liabilities
of discontinued operations
|
(375,000
|
)
|
(250,000
|
)
|
|||
Customer
deposits
|
(2,454
|
)
|
295
|
||||
Net
cash flows from operating activities
|
(678,908
|
)
|
(3,125,151
|
)
|
|||
INVESTING
ACTIVITIES
|
|||||||
Purchases
of property and equipment
|
(756,706
|
)
|
(698,269
|
)
|
|||
Purchases
of intangible assets
|
(31,159
|
)
|
(209,225
|
)
|
|||
Purchase
of Dinamo Entertainment, LLC
|
-
|
(726,525
|
)
|
||||
Proceeds
from sale of URON Inc. subsidiary
|
75,000
|
-
|
|||||
Purchase
of Ultravision
|
-
|
(287,050
|
)
|
||||
Purchase
of Satellite Broadcasting Corporation
|
-
|
(200,000
|
)
|
||||
Proceeds
from sale of business segment
|
-
|
1,682,184
|
|||||
Proceeds
from sale of property and equipment and intangible assets
|
50,000
|
91,500
|
|||||
Collections
on notes receivable
|
2,478
|
-
|
|||||
Net
cash flows from investing activities
|
(660,387
|
)
|
(347,385
|
)
|
|||
FINANCING
ACTIVITIES
|
|||||||
Checks
issued in excess of cash in bank
|
119,731
|
(154,760
|
)
|
||||
Payments
on short-term debt
|
-
|
(4,147,765
|
)
|
||||
Payments
on long-term debt
|
(695,877
|
)
|
(2,456,305
|
)
|
|||
Payments
on capital lease obligations
|
(167,821
|
)
|
(137,040
|
)
|
|||
Payments
on note payable to stockholder
|
(3,837
|
)
|
(51,964
|
)
|
|||
Payments
on mandatory redeemable preferred stock
|
(53,334
|
)
|
-
|
||||
Payments
for debt issuance costs
|
-
|
(25,000
|
)
|
||||
Payments
for stock issuance costs
|
(21,339
|
)
|
-
|
||||
Proceeds
from issuance of stock and warrants
|
-
|
11,084,783
|
|||||
Proceeds
from issuance of long-term debt
|
-
|
2,000,000
|
|||||
Exercise
of warrants
|
-
|
6,960
|
|||||
Payments
received on stock subscriptions receivable
|
5,938
|
66,399
|
|||||
Redemption
of preferred stock
|
(25,135
|
)
|
(3,400
|
)
|
|||
Preferred
stock dividends
|
(114,496
|
)
|
(52,599
|
)
|
|||
Exercise
of stock options
|
18,000
|
-
|
|||||
Net
cash flows from financing activities
|
(938,170
|
)
|
6,129,309
|
||||
INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(2,277,465
|
)
|
2,656,773
|
||||
CASH
AND CASH EQUIVALENTS
|
|||||||
Beginning
of period
|
3,100,427
|
726,553
|
|||||
End
of period
|
$
|
822,962
|
$
|
3,383,326
|
NINE
MONTHS ENDED SEPTEMBER 30,
|
|||||||
2006
|
2005
|
||||||
(unaudited)
|
(unaudited)
|
||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
Cash
paid for interest, net of amortization of original issue
discount
|
$
|
408,244
|
$
|
658,429
|
|||
SUPPLEMENTAL
DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Note
receivable recorded on sale of discontinued operations
|
-
|
400,000
|
|||||
Conversion
of preferred stock into common stock
|
2,370,000
|
1,834,001
|
|||||
Current
liabilities converted to stock
|
28,653
|
93,297
|
|||||
Conversion
of notes payable into common stock
|
200,000
|
1,436,062
|
|||||
Conversion
of accrued dividends into common stock
|
416,737
|
185,045
|
|||||
Note
receivable recorded on sale of intangibles to Satellite Broadcasting
Corporation
|
-
|
75,500
|
|||||
Capital
lease obligation entered into as part of the purchase of intangibles
from
Satellite Broadcasting Corporation
|
-
|
105,000
|
|||||
Issuance
of common stock for purchase of SBC intangibles
|
-
|
105,000
|
|||||
Note
payable issued in relation to acquisition of Dinamo Entertainment,
LLC
|
-
|
600,000
|
|||||
Common
stock issued in relation to acquisition of Dinamo Entertainment,
LLC
|
-
|
702,500
|
|||||
Common
stock issued in lieu of cash for other current assets
|
-
|
218,000
|
|||||
Issuance
of common stock for deferred financing costs
|
-
|
36,000
|
|||||
Capital
lease obligations related to property and equipment
|
465,242
|
-
|
|||||
Warrants
issued for deferred compensation
|
-
|
213,120
|
|||||
Issuance
of accrued liabilities for debt issuance costs
|
-
|
125,000
|
|||||
Note
payable issued in relation to the acquisition of Rand’M
|
127,360
|
-
|
|||||
Note
payable issued in relation to the acquisition of Extreme
Video
|
346,750
|
-
|
|||||
Common
stock issued in relation to acquisition of Extreme Video
|
162,500
|
-
|
|||||
Sale
of property and equipment and intangible assets for other current
asset
|
361,094
|
-
|
|||||
Distribution
of URON, Inc. common stock as stock dividends
|
46,989
|
-
|
|||||
Deferred
revenue related to service agreement with URON, Inc. in exchange
for other
current assets
|
116,500
|
-
|
September
30, 2006
|
December
31, 2005
|
||||||||||||
|
Gross
Carrying
|
Accumulated
|
Gross
Carrying
|
Accumulated
|
|||||||||
Amount
|
Amortization
|
Amount
|
Amortization
|
||||||||||
Intangible
assets subject to amortization
|
|||||||||||||
Domain
name
|
$
|
83,750
|
$
|
83,750
|
$
|
83,750
|
$
|
72,583
|
|||||
Right
of entry contracts
|
9,301,738
|
3,430,803
|
9,129,028
|
2,300,664
|
|||||||||
Subscriber
lists
|
10,151,809
|
4,464,716
|
10,151,809
|
3,261,483
|
|||||||||
Debt
issuance costs
|
499,837
|
448,943
|
499,837
|
306,152
|
|||||||||
Total
|
$
|
20,037,134
|
$
|
8,428,212
|
$
|
19,864,424
|
$
|
5,940,882
|
|||||
Intangible
assets not subject to amortization
|
|||||||||||||
Goodwill
|
$
|
926,551
|
$
|
-
|
$
|
954,871
|
$
|
-
|
Three
months ended
September
30, 2005
|
Nine
months ended
September
30, 2005
|
||||||
Loss
attributable to common stockholders
|
$
|
(3,328,489
|
)
|
$
|
(8,808,769
|
)
|
|
Pro
forma loss attributable to common stockholders
|
(3,361,016
|
)
|
(9,226,215
|
)
|
|||
Basic
and diluted loss attributable to common stockholders:
|
|||||||
As
reported
|
(.11
|
)
|
(.31
|
)
|
|||
Pro
forma loss attributable to common shares
|
(.11
|
)
|
(.32
|
)
|
|||
Stock-based
compensation:
|
|||||||
As
reported
|
-
|
-
|
|||||
Pro
forma
|
32,527
|
417,446
|
Three
months ended
September
30, 2006
|
Three
months ended
September
30, 2005
|
Nine
months ended
September
30, 2006
|
Nine
months ended
September
30, 2005
|
||||
Risk-free
interest rate
|
4.88%
|
4.12%
|
4.73%
|
3.75%
|
|||
Expected
life of options granted
|
10
years
|
10
years
|
10
years
|
10
years
|
|||
Expected
volatility range
|
216%
|
211%
|
215%
|
207%
|
|||
Expected
dividend yield
|
0%
|
0%
|
0%
|
0%
|
Allocation
of Purchase Price
for Dinamo:
|
||||
Total
Cash/Stock/Notes Payable Consideration
|
$
|
1,727,500
|
||
Add:
Transaction Costs
|
176,525
|
|||
Add:
Liabilities assumed
|
170,200
|
|||
Total
Consideration
|
2,074,225
|
|||
Less:
Tangible assets
|
1,450,000
|
|||
Less:
Goodwill
|
150,000
|
|||
Intangible
assets
|
$
|
474,225
|
Allocation
of Purchase Price
for Extreme and Rand’M:
|
Total
Cash/Stock/Notes Payable Consideration
|
$
|
645,269
|
||
Less:
Tangible assets
|
166,760
|
|||
Intangible
assets
|
$
|
478,509
|
|
Number
of Warrants
|
Weighted
- Average Exercise Price
|
|||||
Outstanding,
December 31, 2005
|
18,715,979
|
$
|
1.68
|
||||
Granted
|
15,670
|
1.05
|
|||||
Exercised
|
-
|
-
|
|||||
Cancelled
|
(548,363
|
)
|
(3.21
|
)
|
|||
Outstanding,
September 30, 2006
|
18,183,286
|
$
|
1.63
|
September
30, 2006
|
December
31, 2005
|
||||||
Payroll
and related taxes
|
$
|
408,905
|
$
|
391,707
|
|||
Accrued
preferred stock dividends
|
646,752
|
506,535
|
|||||
Accrued
liability-vendor charge backs
|
1,103,414
|
1,347,673
|
|||||
Other
|
459,621
|
495,139
|
|||||
Total
|
$
|
2,618,692
|
$
|
2,741,054
|
Multiband
Corp.
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
||||||||||||
Three
months ended September 30, 2006:
|
||||||||||||||||
Revenues
|
$
|
-
|
$
|
2,630,299
|
$
|
1,894,586
|
$
|
-
|
$
|
4,524,885
|
||||||
Income
(loss) from operations
|
(1,041,312
|
)
|
962,819
|
(1,804,583
|
)
|
-
|
(1,883,076
|
)
|
||||||||
Identifiable
assets
|
2,445,687
|
6,788,833
|
12,147,891
|
-
|
21,382,411
|
|||||||||||
Depreciation
and amortization
|
56,589
|
401,079
|
947,187
|
-
|
1,404,855
|
|||||||||||
Capital
expenditures
|
7,413
|
-
|
169,244
|
-
|
176,657
|
|
|
Multiband
Corp.
|
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
|||||||||
Three
months ended September 30, 2005:
|
||||||||||||||||
Revenues
|
$
|
-
|
$
|
2,091,442
|
$
|
2,166,218
|
$
|
-
|
$
|
4,257,660
|
||||||
Income
(loss) from operations
|
(872,324
|
)
|
443,435
|
(1,325,406
|
)
|
-
|
(1,754,295
|
)
|
||||||||
Identifiable
assets
|
5,980,426
|
8,807,015
|
13,770,664
|
-
|
28,558,105
|
|||||||||||
Depreciation
and amortization
|
71,360
|
401,079
|
782,749
|
-
|
1,255,188
|
|||||||||||
Capital
expenditures
|
20,707
|
-
|
258,015
|
4,482
|
283,204
|
|||||||||||
Multiband
Corp.
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
||||||||||||
Nine
months ended September 30, 2006:
|
||||||||||||||||
Revenues
|
$
|
-
|
$
|
7,785,688
|
$
|
5,644,978
|
$
|
-
|
$
|
13,430,666
|
||||||
Income
(loss) from operations
|
(3,246,183
|
)
|
3,016,733
|
(5,234,601
|
)
|
-
|
(5,464,051
|
)
|
||||||||
Identifiable
assets
|
2,445,687
|
6,788,833
|
12,147,891
|
-
|
21,382,411
|
|||||||||||
Depreciation
and amortization
|
175,594
|
1,203,234
|
2,637,097
|
-
|
4,015,925
|
|||||||||||
Capital
expenditures
|
32,332
|
-
|
724,374
|
-
|
756,706
|
|||||||||||
Multiband
Corp.
|
MDU
|
MCS
|
Discontinued
Operations
|
Total
|
||||||||||||
Nine
months ended September 30, 2005:
|
||||||||||||||||
Revenues
|
$
|
-
|
$
|
6,105,405
|
$
|
6,042,737
|
$
|
-
|
$
|
12,148,142
|
||||||
Income
(loss) from operations
|
(2,205,245
|
)
|
1,817,807
|
(3,951,621
|
)
|
-
|
(4,339,059
|
)
|
||||||||
Identifiable
assets
|
5,980,426
|
8,807,015
|
13,770,664
|
-
|
28,558,105
|
|||||||||||
Depreciation
and amortization
|
143,131
|
1,203,237
|
2,276,554
|
-
|
3,622,922
|
|||||||||||
Capital
expenditures
|
26,136
|
-
|
629,293
|
42,840
|
698,269
|
Sale
Price
|
||||
Cash
proceeds
|
$
|
1,682,184
|
||
Note
receivable
|
400,000
|
|||
Assumed
liabilities
|
438,868
|
|||
Total
sale price
|
2,521,052
|
Assets
sold
|
||||
Inventory,
net of reserve
|
1,045,110
|
|||
Property
and equipment
|
52,351
|
|||
Net
assets sold
|
1,097,461
|
|||
Less
costs and expenses
|
||||
Broker’s
fee
|
122,500
|
|||
Other
selling expense
|
10,135
|
|||
Sublease
for one year at no charge
|
500,000
|
|||
Additional
free rent related to inventory adjustment
|
500,000
|
|||
Legal
and accounting costs
|
37,600
|
|||
Total
costs
|
1,170,235
|
|||
Net
gain on sale
|
$
|
253,356
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
||||||||||||
Statement of Operations |
2006
|
2005
|
2006
|
2005
|
|||||||||
Revenues
|
$
|
-
|
$
|
1,056
|
$
|
-
|
$
|
3,699,983
|
|||||
Cost
of sales
|
-
|
-
|
-
|
2,701,664
|
|||||||||
Selling,
general and administrative
|
-
|
(97,328
|
)
|
(2,200
|
)
|
1,210,174
|
|||||||
Depreciation
and amortization
|
-
|
-
|
-
|
56,188
|
|||||||||
Income
(loss) from operations
|
98,834
|
2,200
|
(268,043
|
)
|
|||||||||
Other
income (expense)
|
-
|
-
|
-
|
(55,440
|
)
|
||||||||
Income
(loss)
|
-
|
98,384
|
2,200
|
(323,483
|
)
|
||||||||
Gain
on sale
|
-
|
149,865
|
-
|
253,356
|
|||||||||
Income
(loss) from discontinued operations
|
$
|
-
|
$
|
248,249
|
$
|
2,200
|
$
|
(70,127
|
)
|
DOLLAR
AMOUNTS AS A PERCENTAGE OF
REVENUES
|
DOLLAR
AMOUNTS AS A PERCENTAGE OF
REVENUES
|
||||||
THREE
MONTHS ENDED
|
NINE
MONTHS ENDED
|
||||||
September
30, 2006
(unaudited)
|
September
30, 2005 (unaudited)
|
September
30, 2006
(unaudited)
|
September
30, 2005 (unaudited)
|
||||
REVENUES
|
100%
|
100%
|
100%
|
100%
|
|||
COST
OF PRODUCTS & SERVICES (Exclusive of depreciation and amortization
shown below)
|
46.1%
|
54.1%
|
45.3%
|
48.5%
|
|||
SELLING,
GENERAL & ADMINISTRATIVE
|
64.4%
|
57.6%
|
65.5%
|
57.4%
|
|||
DEPRECIATION
& AMORTIZATION
|
31.0%
|
29.5%
|
29.9%
|
29.8%
|
|||
LOSS
FROM OPERATIONS
|
-41.5%
|
-41.2%
|
-40.7%
|
-35.7%
|
|||
INTEREST
EXPENSE & OTHER, NET
|
-6.2%
|
-10.7%
|
-6.2%
|
-11.8%
|
|||
LOSS
FROM CONTINUING OPERATIONS
|
-47.7%
|
-51.9%
|
-46.9%
|
-47.5%
|
|||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
0.0%
|
5.8%
|
0.0%
|
-0.6%
|
|||
NET
LOSS
|
-47.7%
|
-46.1%
|
-46.9%
|
-48.1%
|
· |
our
capital expenditure
objectives;
|
· |
our
debt service obligations; or
|
· |
our
working capital needs.
|
(a)
|
Exhibits
|
31.1 |
Certification
of Chief Executive Officer pursuant to Rules 13a-14 and 15d-14 of
the
Exchange Act.
|
31.2 |
Certification
of Chief Financial Officer pursuant to Rules 13a-14 and 15d-14 of
the
Exchange Act.
|
32.1 |
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
32.2 |
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
MULTIBAND
CORPORATION
Registrant
|
||
|
|
|
Date:
November 14, 2006
|
By: | /s/ James L. Mandel |
Chief
Executive Officer
|
Date:
November 14, 2006
|
By: | /s/ Steven M. Bell |
Chief
Executive Officer
(Principal
Financial and Accounting
Officer)
|