x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2011
|
|
OR
|
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
‘mktg, inc.’
|
||
(Exact name of registrant as specified in its charter)
|
Delaware
|
06-1340408
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification Number)
|
|
75 Ninth Avenue
|
||
New York, New York
|
10011
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer o
|
Accelerated filer o
|
||
Non-accelerated filer o
|
Smaller reporting company x
|
||
(Do not check if a smaller reporting company)
|
Page
|
||||
3
|
||||
4
|
||||
5
|
||||
6
|
||||
19
|
||||
26
|
||||
26
|
||||
27
|
||||
28
|
September 30, 2011
|
March 31, 2011
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 4,513,390 | $ | 7,977,068 | ||||
Accounts receivable, net of allowance for doubtful accounts of $317,000 at September 30, 2011 and March 31, 2011
|
16,444,654 | 7,686,383 | ||||||
Unbilled contracts in progress
|
1,094,065 | 1,535,767 | ||||||
Deferred contract costs
|
1,076,810 | 1,177,484 | ||||||
Prepaid expenses and other current assets
|
215,366 | 172,970 | ||||||
Total current assets
|
23,344,285 | 18,549,672 | ||||||
Property and equipment, net
|
1,617,769 | 1,789,870 | ||||||
Restricted cash
|
— | 500,000 | ||||||
Goodwill
|
10,052,232 | 10,052,232 | ||||||
Intangible assets - net
|
762,945 | 923,786 | ||||||
Other assets
|
451,564 | 425,193 | ||||||
Total assets
|
$ | 36,228,795 | $ | 32,240,753 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Current liabilities:
|
||||||||
Senior secured notes payable
|
$ | 2,500,000 | $ | 2,500,000 | ||||
Accounts payable
|
831,679 | 944,764 | ||||||
Accrued compensation
|
836,228 | 1,861,778 | ||||||
Accrued job costs
|
1,142,170 | 1,683,477 | ||||||
Other accrued liabilities
|
2,272,209 | 2,196,839 | ||||||
Income taxes payable
|
— | 174,000 | ||||||
Deferred revenue
|
16,089,414 | 12,287,624 | ||||||
Total current liabilities
|
23,671,700 | 21,648,482 | ||||||
Deferred rent
|
1,334,984 | 1,456,988 | ||||||
Warrant derivative liability
|
2,409,574 | 2,837,143 | ||||||
Put option derivative
|
2,574 | 5,272 | ||||||
Total liabilities
|
27,418,832 | 25,947,885 | ||||||
Commitments and contingencies
|
||||||||
Redeemable Series D Convertible Participating Preferred Stock, $3,167,945 redemption and liquidation value, par value $1.00: 2,500,000 designated shares, 2,500,000 issued and outstanding shares at September 30, 2011 and March 31, 2011
|
2,300,008 | 2,003,085 | ||||||
Stockholders’ equity:
|
||||||||
Class A convertible preferred stock, par value $.001; authorized 650,000 shares; none issued and outstanding
|
— | — | ||||||
Class B convertible preferred stock, par value $.001; authorized 700,000 shares; none issued and outstanding
|
— | — | ||||||
Preferred stock, undesignated; authorized 3,650,000 shares; none issued and outstanding
|
— | — | ||||||
Common stock, par value $.001; authorized 25,000,000 shares; 8,838,815 shares issued and 8,785,607 outstanding at September 30, 2011 and 8,590,315 shares issued and 8,552,345 outstanding at March 31, 2011
|
8,839 | 8,590 | ||||||
Additional paid-in capital
|
14,519,389 | 14,302,693 | ||||||
Accumulated deficit
|
(7,978,442 | ) | (9,993,989 | ) | ||||
Treasury stock at cost, 53,208 shares at September 30, 2011 and 37,970 shares at March 31, 2011
|
(39,831 | ) | (27,511 | ) | ||||
Total stockholders’ equity
|
6,509,955 | 4,289,783 | ||||||
Total liabilities and stockholders’ equity
|
$ | 36,228,795 | $ | 32,240,753 |
Three Months Ended
September 30, |
Six Months Ended
September 30, |
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Sales
|
$ | 28,407,439 | $ | 28,556,087 | $ | 59,736,124 | $ | 57,692,875 | ||||||||
Operating expenses:
|
||||||||||||||||
Reimbursable program costs and expenses
|
5,353,501 | 6,099,942 | 12,500,948 | 11,580,696 | ||||||||||||
Outside production and other program expenses
|
13,910,445 | 13,289,303 | 28,763,281 | 28,788,656 | ||||||||||||
Compensation expense
|
6,465,344 | 6,148,564 | 13,053,231 | 11,833,295 | ||||||||||||
General and administrative expenses
|
1,586,403 | 1,803,282 | 3,252,689 | 3,585,701 | ||||||||||||
Total operating expenses
|
27,315,693 | 27,341,091 | 57,570,149 | 55,788,348 | ||||||||||||
Operating income
|
1,091,746 | 1,214,996 | 2,165,975 | 1,904,527 | ||||||||||||
Interest expense, net
|
(97,457 | ) | (176,523 | ) | (193,772 | ) | (338,891 | ) | ||||||||
Fair value adjustments to compound embedded derivatives
|
272,282 | (1,652,404 | ) | 430,267 | (1,466,174 | ) | ||||||||||
Income (loss) before provision for income taxes
|
1,266,571 | (613,931 | ) | 2,402,470 | 99,462 | |||||||||||
Provision for income taxes
|
45,000 | — | 90,000 | — | ||||||||||||
Net income (loss)
|
$ | 1,221,571 | $ | (613,931 | ) | $ | 2,312,470 | $ | 99,462 | |||||||
Basic earnings (loss) per share
|
$ | .15 | $ | (.08 | ) | $ | .28 | $ | .01 | |||||||
Diluted earnings (loss) per share
|
$ | .08 | $ | (.08 | ) | $ | .15 | $ | .01 | |||||||
Weighted average number of common shares outstanding:
|
||||||||||||||||
Basic
|
8,150,595 | 7,943,115 | 8,115,364 | 7,885,076 | ||||||||||||
Diluted
|
15,955,742 | 7,943,115 | 15,904,650 | 15,654,629 |
2011
|
2010
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 2,312,470 | $ | 99,462 | ||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
||||||||
Depreciation and amortization
|
477,570 | 558,852 | ||||||
Deferred rent amortization
|
(122,004 | ) | (82,405 | ) | ||||
Provision for bad debt expense
|
— | 24,045 | ||||||
Amortization of original issue discount on senior secured notes payable
|
— | 146,797 | ||||||
Fair value adjustments to compound embedded derivatives
|
(430,267 | ) | 1,466,174 | |||||
Share based compensation expense
|
216,945 | 283,985 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(8,758,271 | ) | (4,263,919 | ) | ||||
Unbilled contracts in progress
|
441,702 | (732,623 | ) | |||||
Deferred contract costs
|
100,674 | (1,459,582 | ) | |||||
Prepaid expenses and other current assets
|
(42,396 | ) | 444,958 | |||||
Other assets
|
(26,371 | ) | 8,025 | |||||
Accounts payable
|
(113,085 | ) | (1,161,456 | ) | ||||
Accrued compensation
|
(1,025,550 | ) | 936,580 | |||||
Accrued job costs
|
(541,307 | ) | (427,553 | ) | ||||
Other accrued liabilities
|
75,370 | (303,423 | ) | |||||
Income taxes payable
|
(174,000 | ) | — | |||||
Deferred revenue
|
3,801,790 | 8,117,981 | ||||||
Net cash (used in) provided by operating activities
|
(3,806,730 | ) | 3,655,898 | |||||
Cash flows from investing activities:
|
||||||||
Restricted cash
|
500,000 | (500,000 | ) | |||||
Purchases of property and equipment
|
(144,628 | ) | (176,990 | ) | ||||
Net cash provided by (used in) investing activities
|
355,372 | (676,990 | ) | |||||
Cash flows from financing activities:
|
||||||||
Purchase of treasury stock
|
(12,320 | ) | (6,478 | ) | ||||
Net cash used in financing activities
|
(12,320 | ) | (6,478 | ) | ||||
Net (decrease) increase in cash and cash equivalents
|
(3,463,678 | ) | 2,972,430 | |||||
Cash and cash equivalents at beginning of period
|
7,977,068 | 663,786 | ||||||
Cash and cash equivalents at end of period
|
$ | 4,513,390 | $ | 3,636,216 | ||||
Supplemental disclosures of cash flow information:
|
||||||||
Interest paid during the period
|
$ | 202,433 | $ | 300,925 | ||||
Income taxes paid during the period
|
$ | 303,956 | $ | 43,106 |
(1)
|
Basis of Presentation
|
|
The following unaudited interim condensed consolidated financial statements of ‘mktg, inc.’ (the “Company”) for the three and six months ended September 30, 2011 and 2010 have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to GAAP for interim financial information and SEC rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended March 31, 2011.
|
||
In the opinion of management, such condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary to present fairly the Company’s results for the interim periods presented. The results of operations for the three and six months ended September 30, 2011 are not necessarily indicative of the results for the full fiscal year or any future periods.
|
(2)
|
Summary of Significant Accounting Policies
|
|
(a)
|
Principles of Consolidation
|
|
The condensed consolidated financial statements include the financial statements of the Company and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.
|
||
(b)
|
Use of Estimates
|
|
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of the contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Management bases its estimates on certain assumptions, which it believes are reasonable in the circumstances. Actual results could differ from those estimates.
|
||
(c)
|
Goodwill
|
|
Goodwill consists of the cost in excess of the fair value of the acquired net assets of the Company’s subsidiaries. Goodwill is subject to annual impairment tests which require the comparison of the fair value and carrying value of reporting units. The Company assesses the potential impairment of goodwill annually and on an interim basis whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Upon completion of such annual review, if impairment is found to have occurred, a corresponding charge will be recorded. The Company has determined that it has one reporting unit, and uses three generally accepted methods for estimating fair value of the reporting unit; the income approach, market approach and market capitalization to determine the overall fair value. There were no events or changes in circumstances during the six months ended September 30, 2011 that indicated to management that the carrying value of goodwill and the intangible asset may not be recoverable.
|
||
(d)
|
Fair Value of Financial Instruments
|
|
The Company’s financial instruments consist of cash and cash equivalents, accounts receivables, accounts payable and accrued liabilities, derivative financial instruments, and the Company’s Senior Secured Notes (“Senior Notes”) and Redeemable Series D Convertible Participating Stock (“Series D Preferred Stock”) issued December 15, 2009. The fair values of cash and cash equivalents, accounts receivables, accounts payable and accrued liabilities generally approximate their respective carrying values due to their current nature. Derivative liabilities, as discussed below, are required to be carried at fair value. The following table reflects the comparison of the carrying value and the fair value of the Company’s Senior Notes and Series D Preferred Stock as of September 30, 2011:
|
Carrying Values
|
Fair Values
|
|||||||
Senior Notes (See Notes 3 and 4)
|
$ | 2,500,000 | $ | 3,121,117 | ||||
Series D Preferred Stock (See Notes 3 and 5)
|
$ | 2,300,008 | $ | 4,657,307 |
The fair values of the Company’s Senior Notes and Series D Preferred Stock have been determined based upon the forward cash flow of the contracts, discounted at credit-risk adjusted market rates.
|
||
Derivative financial instruments – Derivative financial instruments, as defined in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 815 Derivatives and Hedging, consist of financial instruments or other contracts that contain a notional amount and one or more underlying features (e.g. interest rate, security price or other variable), require no initial net investment and permit net settlement. Derivative financial instruments may be free-standing or embedded in other financial instruments. Further, derivative financial instruments are initially, and subsequently, measured at fair value and recorded as liabilities or, in rare instances, assets.
|
||
The Company generally does not use derivative financial instruments to hedge exposures to cash-flow, market or foreign-currency risks. However, the Company issued other financial instruments with features that are either (i) not afforded equity classification, (ii) embody risks not clearly and closely related to host contracts, or (iii) may be net-cash settled by the counterparty. As required by ASC 815, these instruments are required to be carried as derivative liabilities at fair value in the Company’s financial statements. See Notes 4, 5 and 6 for additional information.
|
||
Redeemable preferred stock – Redeemable preferred stock (such as the Series D Preferred Stock, and any other redeemable financial instrument the Company may issue) is initially evaluated for possible classification as a liability under ASC 480 Financial Instruments with Characteristics of Both Liabilities and Equity. Redeemable preferred stock classified as a liability is recorded and carried at fair value. Redeemable preferred stock that does not, in its entirety, require liability classification, is evaluated for embedded features that may require bifurcation and separate classification as derivative liabilities under ASC 815. In all instances, the classification of the redeemable preferred stock host contract that does not require liability classification is evaluated for equity classification or mezzanine classification based upon the nature of the redemption features. Generally, any feature that could require cash redemption for matters not within the Company’s control, irrespective of probability of the event occurring, requires classification outside of stockholders’ equity. See Note 5 for further disclosures about the Company’s Series D Preferred Stock, which constitutes redeemable preferred stock.
|
||
Fair value measurements - Fair value measurement requirements are embodied in certain accounting standards applied in the preparation of the Company’s financial statements. Significant fair value measurements resulted from the application of the fair value measurement guidance included in ASC 815 to the Company’s Series D Preferred Stock, Senior Notes and Warrants issued in December 2009 as described in Note 6, and ASC 718 Stock Compensation to the Company’s share based payment arrangements.
|
||
ASC 815 defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. This Standard applies under other accounting pronouncements that require or permit fair value measurements. ASC 815 further permits entities to choose to measure many financial instruments and certain other items at fair value. At this time, the Company does not intend to reflect any of its current financial instruments at fair value (except that the Company is required to carry derivative financial instruments at fair value). However, the Company will consider the appropriateness of recognizing financial instruments at fair value on a case by case basis as they arise in future periods.
|
||
(e)
|
Revenue Recognition
|
|
The Company’s revenues are generated from projects subject to contracts requiring the Company to provide its services within specified time periods generally ranging up to twelve months. As a result, on any given date, the Company has projects in process at various stages of completion. Depending on the nature of the contract, revenue is recognized as follows: (i) on time and material service contracts, revenue is recognized as services are rendered; (ii) on fixed price retainer contracts, revenue is recognized on a straight-line basis over the term of the contract; and (iii) on certain fixed price contracts, revenue is recognized as certain key performance criteria are achieved. Incremental direct costs associated with the fulfillment of certain specific contracts are accrued or deferred and recognized proportionately to the related revenue. Provisions for anticipated losses on uncompleted projects are made in the period in which such losses are determined.
|
The FASB released guidance on “Reporting Revenue Gross as a Principal versus Net as an Agent” and “Income Statement Characterization of Reimbursements Received for “Out-of-Pocket” Expenses Incurred.” Indicators identified by the Company for gross revenue reporting included: the Company is the primary obligor in customer arrangements, the Company has discretion in supplier selection, and the Company has credit risk. Accordingly, the Company records its client reimbursements, including out-of-pocket expenses, as revenue on a gross basis.
|
||
(f)
|
Income Taxes
|
|
The Company has provided for a full allowance against its net deferred tax asset, and except for alternative minimum tax, currently does not record an expense or benefit for federal, state and local income taxes, as any such expense or benefit would be fully offset by a change in the valuation allowance against the Company’s net deferred tax asset. In assessing the realizability of deferred tax assets, management considers, in light of available objective evidence, whether it is more likely than not that some or all of such assets will be utilized in future periods. At March 31, 2011, the Company has incurred losses for fiscal years 2004 through 2011 for financial reporting purposes aggregating $13,817,000 and would have been required to generate approximately $8,535,000 of aggregate taxable income, exclusive of any reversals or timing differences, to fully utilize its net deferred tax asset. Accordingly, based upon the available objective evidence, the Company provided for a full valuation allowance against its net deferred tax asset at September 30, 2011.
|
||
(g)
|
Net Income Per Share
|
|
Basic earnings per share is based upon the weighted average number of common shares outstanding during the period, excluding restricted shares subject to forfeiture. Diluted earnings per share is computed on the same basis, including if dilutive, common share equivalents, which include outstanding options, warrants, preferred stock, and restricted stock. For the three months ended September 30, 2011 and 2010, stock options, preferred stock and warrants to purchase (or convertible into, as applicable) approximately 187,500 and 8,074,113 shares of common stock, respectively, were excluded from the calculation of diluted earnings per share as their inclusion would be anti-dilutive. For the six months ended September 30, 2011 and 2010, stock options, preferred stock and warrants to purchase (or convertible into, as applicable) approximately 187,500 and 304,375 shares of common stock, respectively, were excluded from the calculation of diluted earnings per share as their inclusion would be anti-dilutive. The weighted average number of shares outstanding consists of:
|
Three Months Ended
September 30,
|
Six Months Ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Basic
|
8,150,595 | 7,943,115 | 8,115,364 | 7,885,076 | ||||||||||||
Dilutive effect of:
|
||||||||||||||||
Restricted stock
|
32,794 | — | 16,989 | — | ||||||||||||
Warrants
|
2,453,204 | — | 2,453,148 | 2,450,404 | ||||||||||||
Series D preferred stock
|
5,319,149 | — | 5,319,149 | 5,319,149 | ||||||||||||
Diluted
|
15,955,742 | 7,943,115 | 15,904,650 | 15,654,629 |
(h)
|
Recent Accounting Standards Affecting the Company
|
|
Revenue Arrangements with Multiple Deliverables
|
||
In October 2009, the FASB issued authoritative guidance that amends existing guidance for identifying separate deliverables in a revenue-generating transaction where multiple deliverables exist, and provides guidance for allocating and recognizing revenue based on those separate deliverables. The guidance is expected to result in more multiple-deliverable arrangements being separable than under current guidance. This guidance was effective for the Company beginning on April 1, 2011 and was required to be applied prospectively to new or significantly modified revenue arrangements. The adoption of this guidance did not have a material impact on the Company’s operating results, financial position or cash flows.
|
||
Intangibles – Goodwill and Other
|
||
In December 2010, the FASB amended the existing guidance to modify Step 1 of the goodwill impairment test for a reporting unit with a zero or negative carrying amount. Upon adoption of the amendment, an entity with a reporting unit that has a carrying amount that is zero or negative is required to assess whether it is more likely than not that the reporting unit’s goodwill is impaired. If the entity determines that it is more likely than not that the goodwill of the reporting unit is impaired, the entity should perform Step 2 of the goodwill impairment test for the reporting unit. Any resulting goodwill impairment should be recorded as a cumulative-effect adjustment to beginning retained earnings in the period of adoption. Any goodwill impairments occurring after the initial adoption of the amendment should be included in earnings. This guidance was effective for the Company beginning April 1, 2011. The adoption of this guidance did not have a material impact on the Company’s operating results, financial position or cash flows.
|
In September 2011, the FASB issued Accounting Standard Update No. 2011-08, Testing Goodwill for Impairment (“ASU 2011-08”), which changes the way a company completes its annual impairment review process. The provisions of this pronouncement provides an entity with the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that is more likely than not that the fair value of a reporting unit is less than its carrying amount. ASU 2011-08 allows an entity the option to bypass the qualitative-assessment for any reporting unit in any period and proceed directly to performing the first step of the two-step goodwill impairment test. The pronouncement does not change the current guidance for testing other indefinite-lived intangible assets for impairment. This standard is effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted. We do not expect its adoption to have a material effect on our financial position or results of operations.
|
||
Broad Transactions – Business Combination
|
||
In December 2010, the FASB amended the existing guidance to require a public entity, which presents comparative financial statements, to disclose revenue and earnings of the combined entity as though the business combination that occurred during the current year had occurred as of the beginning of the comparable prior annual reporting period only. The amendment also expanded the required supplemental pro forma disclosures to include a description of the nature and amount of material, nonrecurring pro forma adjustments directly attributable to the business combination, which are included in the reported pro forma revenue and earnings. The amendments were effective for the Company beginning April 1, 2011. The adoption of this guidance did not have a material impact on the Company’s operating results, financial position or cash flows.
|
||
Fair Value Measurements
|
||
In January 2010, the FASB issued guidance which requires, in both interim and annual financial statements, for assets and liabilities that are measured at fair value on a recurring basis, disclosures regarding the valuation techniques and inputs used to develop those measurements. It also requires separate disclosures of significant amounts transferred in and out of Level 1 and Level 2 fair value measurements and a description of the reasons for the transfers. This guidance was effective for the Company beginning on April 1, 2011 and is required to be applied prospectively to new or significantly modified revenue arrangements. The adoption of this guidance did not have a material impact on the Company’s operating results, financial position or cash flows.
|
||
In May 2011, the FASB issued FASB Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS. The amendments in this ASU generally represent clarifications of Topic 820, but also include some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. This ASU results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements in accordance with U.S. GAAP and IFRS. The amendments in this ASU are to be applied prospectively and are effective during interim and annual periods beginning after December 15, 2011. Management currently believes that the adoption of this ASU will not have a material impact on the Company’s operating results, financial position or cash flows.
|
||
Comprehensive Income
|
||
In June 2011, the FASB issued FASB Accounting Standards Update No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income. Under this ASU, an entity has the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. This ASU eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. The amendments in this ASU do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. The amendments in this ASU should be applied retrospectively and is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Management currently believes that the adoption of this ASU will not have a material impact on the Company’s operating results, financial position or cash flows.
|
(3)
|
Union Capital Financing
|
|
Overview:
|
||
On December 15, 2009, the Company consummated a $5.0 million financing led by an investment vehicle organized by Union Capital Corporation (“UCC”). In the financing, the Company issued $2.5 million in aggregate principal amount of the Senior Notes, $2.5 million in aggregate stated value of Series D Preferred Stock initially convertible into 5,319,149 shares of Common Stock, and Warrants to purchase 2,456,272 shares of Common Stock (“Warrants”). As a condition to its participation in the financing, UCC required that certain of our directors, officers and employees (“Management Buyers”) collectively purchase $735,000 of the financial instruments on the same terms and conditions as the lead investor. Aggregate amounts above are inclusive of Management Buyers amounts. See Note 4 for terms of the Senior Notes.
|
||
The shares of Series D Preferred Stock issued in the financing have a stated value of $1.00 per share, and are convertible into Common Stock at an initial conversion price of $0.47. The conversion price of the Series D Preferred Stock is subject to full ratchet anti-dilution provisions for 18 months following issuance and weighted-average anti-dilution provisions thereafter. Generally, this means that if the Company sells non-exempt securities below the conversion price, the holders’ conversion price will be adjusted downwards. Holders of the Series D Preferred Stock are not entitled to special dividends but will be entitled to be paid upon a liquidation, redemption or change of control, the stated value of such shares plus the greater of (a) a 14% accreting liquidation preference, compounding annually, and (b) 3% of the volume weighted average price of the Common Stock outstanding on a fully-diluted basis (excluding the shares issued upon conversion of the Series D Preferred Stock) for the 20 days preceding the event. A consolidation or merger, a sale of all or substantially all of the Company’s assets, and a sale of 50% or more of Common Stock would be treated as a change of control for this purpose.
|
||
After December 15, 2015, holders of the Series D Preferred Stock can require the Company to redeem the Series D Preferred Stock for cash at its stated value plus any accretion thereon (“Put Derivative”). In addition, the Company may be required to redeem the Series D Preferred Stock for cash earlier upon the occurrence of a “Triggering Event.” Triggering Events include (i) a failure to timely deliver shares of Common Stock upon conversion of Series D Preferred Stock, (ii) failure to pay amounts due to the holders (after notice and a cure period), (iii) a bankruptcy event with respect to the Company or any of its subsidiaries, (iv) default under other indebtedness in excess of certain amounts, and (v) a breach of representations, warranties or covenants in the documents entered into in connection with the financing. Upon a Triggering Event or failure to redeem the Series D Preferred Stock, the accretion rate on the Series D Preferred Stock will increase to 16.5% per annum. The Company may also be required to pay penalties upon a failure to timely deliver shares of Common Stock upon conversion of Series D Preferred Stock.
|
||
The Series D Preferred Stock votes together with the Common Stock on an as-converted basis, and the vote of a majority of the shares of the Series D Preferred Stock is required to approve, among other things, (i) any issuance of capital stock senior to or pari passu with the Series D Preferred Stock; (ii) any increase in the number of authorized shares of Series D Preferred Stock; (iii) any dividends or payments on equity securities; (iv) any amendment to the Company’s Certificate of Incorporation, By-laws or other governing documents that would result in an adverse change to the rights, preferences, or privileges of the Series D Preferred Stock; (v) any material deviation from the annual budget approved by the Board of Directors; and (vi) entering into any material contract not contemplated by the annual budget approved by the Board of Directors.
|
||
So long as at least 25% of the shares of Series D Preferred Stock issued at closing are outstanding, the holders of the Series D Preferred Stock as a class will have the right to designate two members of the Company’s Board of Directors, and so long as at least 15% but less than 25% of the shares of Series D Preferred Stock issued at the closing are outstanding, the holders of the Series D Preferred Stock will have the right to designate one member of the Board of Directors. Additionally, the holders of Series D Preferred Stock have the right to designate two non-voting observers to our Board of Directors.
|
||
The Warrants to purchase 2,456,272 shares of Common Stock issued in the financing have an exercise price of $0.001 per share, subject to adjustment solely for recapitalizations. The Warrants may also be exercised on a cashless basis under a formula that explicitly limits the number of issuable common shares. The exercise period for the Warrants commences 180 days following December 15, 2009 and ends December 15, 2015.
|
At the request of the holders of a majority of the shares of Common Stock issuable upon conversion of the Series D Preferred Stock and exercise of the Warrants, if ever, the Company will be required to file a registration statement with the SEC to register the resale of such shares of Common Stock under the Securities Act of 1933, as amended.
|
||
Upon closing of the financing, UCC became entitled to a closing fee of $325,000, half of which was paid upon the closing and the balance of which was paid in six monthly installments following the closing. The Company also reimbursed UCC for its fees and expenses in the amount of $250,000. Additionally, the Company entered into a management consulting agreement with Union Capital under which Union Capital provides the Company with management advisory services and the Company pays Union Capital a fee of $125,000 per year for such services. Such fee will be reduced to $62,500 per year if the holders of the Series D Preferred Stock no longer have the right to nominate two directors and Union Capital no longer owns at least 40% of the Common Stock purchased by it at closing (assuming conversion of Series D Preferred Stock and exercise of Warrants held by it). The management consulting agreement will terminate when the holders of the Series D Preferred Stock no longer have the right to nominate any directors and Union Capital no longer owns at least 20% of the Common Stock purchased by it at closing (assuming conversion of Series Preferred D Stock and exercise of Warrants held by it).
|
||
Accounting for the December 2009 Financing:
|
||
Current accounting standards require analysis of each of the financial instruments issued in the December 2009 financing for purposes of classification and measurement in our financial statements.
|
||
The Series D Preferred Stock is a hybrid financial instrument. Due to the redemption feature and the associated participation feature that behaves similarly to a coupon on indebtedness, the Company determined that the embedded conversion feature and other features that have risks associated with debt require bifurcation and classification in liabilities as a compound embedded derivative financial instrument. The conversion feature, along with certain other features that have risks of equity, required bifurcation and classification in their compound form in liabilities as a derivative financial instrument. Derivative financial instruments are required to be measured at fair value both at inception and an ongoing basis. As more fully discussed below, the Company has used the Monte Carlo simulation technique to value the compound embedded derivative, because that model affords the flexibility to incorporate all of the assumptions that market participants would likely consider in determining the value for purposes of trading the hybrid contract. Further, due to the redemption feature, the Company is required to carry the host Series D Preferred Stock outside of stockholders’ equity and the discount resulting from the initial allocation requires accretion through charges to retained earnings, using the effective method, over the period from issuance to the redemption date.
|
||
The Company evaluated the terms and conditions of the Senior Notes under the guidance of ASC 815, Derivatives and Hedging. The terms of the Notes that qualify as a derivative instrument are (i) a written put option which allows the holders of the Notes to accelerate interest and principal (effectively forcing an early redemption of the Notes) in the event of certain events of default, including a change of control of the Company, and (ii) the holders’ right to increase the interest rate on the Notes by 4% per year in the event of a suspension from trading of the Company’s Common Stock or an event of default. Pursuant to ASC 815-15-25-40, put options that can accelerate repayment of principal meet the requisite criteria of a derivative financial instrument. In addition, as addressed in ASC 815-15-25-41, for a contingently exercisable put to be considered clearly and closely related to the relevant instrument and not constitute a separate derivative financial instrument, it can be indexed only to interest or credit risk. In this instance, the put instruments embedded in the Notes are indexed to events that are not related to interest or credit risk, namely, a change of control of the Company, and suspension of trading of the Company’s Common Stock. Accordingly, these features are not considered clearly and closely related to the Note, and bifurcation is necessary.
|
||
The Company determined that the Warrants should be classified as stockholders’ equity. The principal concepts underlying accounting for warrants provide a series of conditions, related to the potential for net cash settlement, which must be met in order to achieve equity classification. Our conclusion is that the Warrants are indexed to the Company’s common stock and meet all of the conditions for equity classification. The Company measured the fair value of the Warrants on the inception date to provide a basis for allocating the net proceeds to the various financial instruments issued in the December 2009 financing. As more fully discussed below, the Company used the Black-Scholes-Merton valuation technique, because that method embodies, in its view, all of the assumptions that market participants would consider in determining the fair value of the Warrants for purposes of a sale or exchange. The allocated value of the Warrants was recorded to Additional Paid-in Capital.
|
The financial instruments sold to the Management Buyers, were recognized as compensation expense in the amount by which the fair value of the share-linked financial instruments (i.e. Series D Preferred Stock and Warrants) exceeded the proceeds that the Company received. The financial instruments subject to allocation are the Senior Notes, Series D Preferred Stock, Compound Embedded Derivatives (“CED”) and the Warrants. Other than the compensatory amounts, current accounting concepts generally provide that the allocation is, first, to those instruments that are required to be recorded at fair value; that is, the CED; and the remainder based upon relative fair values.
|
||
The following table provides the components of the allocation and the related fair values of the subject financial instruments:
|
Allocation | ||||||||||||||||
Fair
Values
|
UCC
|
Management
Buyers
|
Total
|
|||||||||||||
Proceeds:
|
||||||||||||||||
Gross proceeds
|
$ | 4,265,000 | $ | 735,000 | $ | 5,000,000 | ||||||||||
Closing costs
|
(325,000 | ) | — | (325,000 | ) | |||||||||||
Reimbursement of investor costs
|
(250,000 | ) | (250,000 | ) | ||||||||||||
Net proceeds
|
$ | 3,690,000 | $ | 735,000 | $ | 4,425,000 | ||||||||||
Allocation:
|
||||||||||||||||
Series D Preferred Stock
|
$ | 2,670,578 | $ | 1,127,574 | $ | 233,098 | $ | 1,360,672 | ||||||||
Senior Notes
|
$ | 2,536,015 | 1,070,519 | 363,293 | 1,433,812 | |||||||||||
Compound Embedded Derivatives (CED):
|
||||||||||||||||
Series D Preferred Stock
|
$ | 1,116,595 | 949,106 | 167,489 | 1,116,595 | |||||||||||
Senior Notes
|
$ | 28,049 | 23,842 | 4,207 | 28,049 | |||||||||||
Warrants
|
$ | 1,225,680 | 518,959 | 183,852 | 702,811 | |||||||||||
Compensation Expense
|
— | (216,939 | ) | (216,939 | ) | |||||||||||
$ | 3,690,000 | $ | 735,000 | $ | 4,425,000 |
Closing costs of $325,000 were paid directly to the lead investor. The Company agreed to reimburse UCC $250,000 for out-of-pocket expenses of which $150,000 was paid upon signing of the purchase agreement in November 2009, and the remainder paid at closing. As required by current accounting standards, financing costs paid directly to an investor or creditor are reflected in the allocation as original issue discount to the financial instruments.
|
|
Fair Value Considerations:
|
|
The Company has adopted the authoritative guidance on “Fair Value Measurements.” The guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs. The guidance also establishes a fair value hierarchy that prioritizes the inputs to the valuation techniques used to measure fair value into three broad levels giving the highest priority to quoted prices in active markets for identical asset or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3) as described below:
|
Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible by the Company.
|
|
Level 2 Inputs – Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable, either directly or indirectly.
|
|
Level 3 Inputs – Unobservable inputs for the asset or liability including significant assumptions of the Company and other market participants.
|
The Company’s Senior Notes, Warrant derivative liability, Put option derivative and Series D Preferred Stock are classified within Level 3 of the fair value hierarchy as they are valued using unobservable inputs including significant assumptions of the Company and other market participants.
|
The following tables present the Company’s instruments that are measured at fair value on a recurring basis and are categorized using the fair value hierarchy.
|
Fair Value Measurements as of March 31, 2011
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Instruments:
|
||||||||||||||||
Senior Notes
|
$ | 2,500,000 | $ | — | $ | — | $ | 2,500,000 | ||||||||
Warrants
|
2,837,143 | — | — | 2,837,143 | ||||||||||||
Put Derivative
|
5,272 | — | — | 5,272 | ||||||||||||
Series D Preferred Stock
|
2,003,085 | — | — | 2,003,085 | ||||||||||||
Total Instruments
|
$ | 7,345,500 | $ | — | $ | — | $ | 7,345,500 |
Fair Value Measurements as of September 30, 2011
|
||||||||||||||||
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Instruments:
|
||||||||||||||||
Senior Notes
|
$ | 2,500,000 | $ | — | $ | — | $ | 2,500,000 | ||||||||
Warrants
|
2,409,574 | — | — | 2,409,574 | ||||||||||||
Put Derivative
|
2,574 | — | — | 2,574 | ||||||||||||
Series D Preferred Stock
|
2,300,008 | — | — | 2,300,008 | ||||||||||||
Total Instruments
|
$ | 7,212,156 | $ | — | $ | — | $ | 7,212,156 |
The following table presents the changes in Level 3 Instruments measured at fair value on a recurring basis for the three months ended September 30, 2011 and 2010:
|
Total
|
Senior Notes
|
Warrants
|
Put Derivative
|
Series D Preferred Stock
|
||||||||||||||||
Balances at, June 30, 2010
|
$ | 3,986,778 | $ | 1,586,041 | $ | 761,981 | $ | 11,940 | $ | 1,626,816 | ||||||||||
Fair value adjustments
|
1,652,404 | — | 1,658,191 | (5,787 | ) | — | ||||||||||||||
Discount amortization
|
75,096 | 75,096 | — | — | — | |||||||||||||||
Accretion
|
125,108 | — | — | — | 125,108 | |||||||||||||||
Balances at, September 30, 2010
|
$ | 5,839,386 | $ | 1,661,137 | $ | 2,420,172 | $ | 6,153 | $ | 1,751,924 | ||||||||||
Balances at, June 30, 2011
|
$ | 7,314,575 | $ | 2,500,000 | $ | 2,680,150 | $ | 4,280 | $ | 2,130,145 | ||||||||||
Fair value adjustments
|
(272,282 | ) | — | (270,576 | ) | (1,706 | ) | — | ||||||||||||
Discount amortization
|
— | — | — | — | — | |||||||||||||||
Accretion
|
169,863 | — | — | — | 169,863 | |||||||||||||||
Balances at, September 30, 2011
|
$ | 7,212,156 | $ | 2,500,000 | $ | 2,409,574 | $ | 2,574 | $ | 2,300,008 |
The following table presents the changes in Level 3 Instruments measured at fair value on a recurring basis for the six months ended September 30, 2011 and 2010:
|
Total
|
Senior Notes
|
Warrants
|
Put Derivative
|
Series D Preferred Stock
|
||||||||||||||||
Balances at, March 31, 2010
|
$ | 3,978,080 | $ | 1,514,340 | $ | 849,211 | $ | 110,940 | $ | 1,503,589 | ||||||||||
Fair value adjustments
|
1,466,174 | — | 1,570,961 | (104,787 | ) | — | ||||||||||||||
Discount amortization
|
146,797 | 146,797 | — | — | — | |||||||||||||||
Accretion
|
248,335 | — | — | — | 248,335 | |||||||||||||||
Balances at, September 30, 2010
|
$ | 5,839,386 | $ | 1,661,137 | $ | 2,420,172 | $ | 6,153 | $ | 1,751,924 | ||||||||||
Balances at, March 31, 2011
|
$ | 7,345,500 | $ | 2,500,000 | $ | 2,837,143 | $ | 5,272 | $ | 2,003,085 | ||||||||||
Fair value adjustments
|
(430,267 | ) | — | (427,569 | ) | (2,698 | ) | — | ||||||||||||
Discount amortization
|
— | — | — | — | — | |||||||||||||||
Accretion
|
296,923 | — | — | — | 296,923 | |||||||||||||||
Balances at, September 30, 2011
|
$ | 7,212,156 | $ | 2,500,000 | $ | 2,409,574 | $ | 2,574 | $ | 2,300,008 |
The fair value adjustments recorded for Warrants and Put Derivative are reported separately in the Statement of Operations, the discount amortization on Senior Notes is reported in interest expense, and accretion on Series D Preferred Stock is recorded to the accumulated deficit.
|
(4)
|
Long-Term Debt
|
Long-term debt consists of the following as of September 30, 2011 and March 31, 2011:
|
September 30, 2011
|
March 31, 2011
|
|||||||
$2,500,000 face value, 12.5% Senior Notes due December 15, 2012
|
$ | 2,500,000 | $ | 2,500,000 | ||||
2,500,000 | 2,500,000 | |||||||
Less current portion
|
(2,500,000 | ) | (2,500,000 | ) | ||||
Long-term debt
|
$ | — | $ | — |
The Company issued $2,500,000 face value of Senior Notes on December 15, 2009 in connection with the December 15, 2009 financing described in Note 3. As described in Note 3, the proceeds from the financing were allocated among multiple financial instruments based on fair values. Proceeds allocated to the Senior Notes amounted to $1,433,812. The resulting discount was subject to amortization through charges to interest expense over the term to maturity using the effective interest method. Discount amortization included in interest expense for the three and six months ended September 30, 2010 amounted to $75,096 and $146,797 respectively. The Company did not incur any amortization of the original interest discount on the Senior Notes for the three and six months end September 30, 2011 as they were fully amortized as of March 31, 2011.
|
||
The Senior Notes are secured by substantially all of the Company’s assets; bear interest at a rate of 12.5% per annum payable quarterly; and mature in one installment on December 15, 2012. The Company has the right to prepay the Senior Notes at any time. While the Senior Notes are outstanding, the Company is subject to customary affirmative, negative and financial covenants. The financial covenants include (i) a fixed charge coverage ratio test requiring the Company to maintain a fixed charge coverage ratio of not less than 1.40 to 1.00 at the close of each fiscal quarter, (ii) a minimum EBITDA test, tested at the end of each fiscal quarter, requiring the Company to generate “EBITDA” of at least $3,000,000 over the preceding four fiscal quarters, (iii) a minimum liquidity test requiring the Company to maintain cash and cash equivalents of $500,000 at all times, and (iv) limitations on capital expenditures. The Company was in compliance with these financial covenants as of September 30, 2011.
|
||
|
||
In May 2010, the Company entered into a First Amendment to Senior Notes (the “Note Amendment”), in connection with the Company’s pledge of $500,000 as cash collateral to Sovereign Bank to secure the Company’s reimbursement obligations under a letter of credit issued on behalf of the Company in favor of American Express Related Services Company, Inc. (“Amex”). The letter of credit supports the Company’s credit line with respect to Amex credit cards issued to the Company and its employees. Pursuant to the Note Amendment, among other things, the Senior Notes were amended to (i) permit the Company to pledge the cash collateral to Sovereign Bank, and (ii) increase the interest rate thereunder by four percent to 16.5% during the period that the cash is pledged to Sovereign Bank.
|
||
On September 12, 2011, Amex released the $500,000 letter of credit it had been issued by Sovereign Bank. Thereafter, on September 15, 2011, Sovereign Bank released to the Company the $500,000 of cash collateral that had been pledged to secure the Company’s reimbursement obligations under the letter of credit, resulting in an automatic reduction in the Company’s interest rate under the Senior Notes from 16.5% to 12.5%.
|
||
As described in Note 10, the parties to the derivative lawsuit pending against the Company have entered into a Settlement Agreement, which is subject to court approval. The terms of the settlement include a commitment by the Company to redeem its Senior Notes. Accordingly the Company has classified the face value of the Senior Notes as a current liability at March 31, 2011 and June 30, 2011.
|
(5)
|
Redeemable Preferred Stock
|
|
Redeemable preferred stock consists of the following as of September 30, 2011 and March 31, 2011:
|
September 30,
2011
|
March 31,
2011
|
|||||||
Series D Convertible Participating Preferred Stock, par value $0.001, stated value $1.00, 2,500,000 shares designated, 2,500,000 shares issued and outstanding at September 30, 2011 and March 31, 2011; redemption and liquidation value $3,167,945 at September 30, 2011
|
$
|
2,300,008
|
$
|
2,003,085
|
The Series D Preferred Stock is subject to accretion to its redemption value, through charges to equity, over the period from issuance to the contractual redemption date, discussed in the Financing Overview, above, using the effective interest method. The redemption value is determined based upon the stated redemption amount of $1.00 per share, plus an accretion amount, more fully discussed above. For the three and six months ended September 30, 2010, accretion amounted to $125,108 and $248,335, respectively, and for the three and six months ended September 30, 2011, accretion amounted to $169,863 and $296,923, respectively.
|
(6)
|
Derivative Financial Instruments
|
The Company’s derivative financial instruments consist of CEDs that were bifurcated from our Series D Preferred Stock and Senior Notes. The Preferred CED comprises the embedded conversion option and certain other equity-indexed features that were not clearly and closely related to the Series D Preferred Stock in terms of risks. The Senior Note CED comprises certain put features that were not clearly and closely related to the Senior Notes in terms of risks. Derivative financial instruments are carried at fair value. The following table reflects the components of the CEDs and changes in fair value, using the techniques and assumptions described in Note 3:
|
Warrant
Derivative
|
Put
Derivative
|
Total
|
||||||||||
Balances at April 1, 2010
|
$ | 849,211 | $ | 110,940 | $ | 960,151 | ||||||
Fair value adjustments
|
1,570,961 | (104,787 | ) | 1,466,174 | ||||||||
Balances at September 30, 2010
|
$ | 2,420,172 | $ | 6,153 | $ | 2,426,325 | ||||||
Balances at April 1, 2011
|
$ | 2, 837,143 | $ | 5,272 | $ | 2,842,415 | ||||||
Fair value adjustments
|
(427,569 | ) | (2,698 | ) | (430,267 | ) | ||||||
Balances at September 30, 2011
|
$ | 2,409,574 | $ | 2,574 | $ | 2,412,148 |
Fair value adjustments are recorded in other income in the accompanying financial statements. As a result, the Company’s earnings are and will be affected by changes in the assumptions underlying the valuation of the derivative financial instruments. The principal assumptions that have, in the Company’s view, the most significant effects are the Company’s trading market prices, volatilities and risk-adjusted market credit rates.
|
(7)
|
Accounting for Stock-Based Compensation
|
(i) Stock Options
|
|
Under the Company’s 1992 Stock Option Plan (the “1992 Plan”), employees of the Company and its subsidiaries and members of the Board of Directors were granted options to purchase shares of Common Stock of the Company. The 1992 Plan was amended on May 11, 1999 to increase the maximum number of shares of Common Stock for which options may be granted to 1,500,000 shares. The 1992 Plan terminated in 2002, although options issued thereunder remain exercisable until the termination dates provided in such options. Options granted under the 1992 Plan were either intended to qualify as incentive stock options under the Internal Revenue Code of 1986, or non-qualified options. Grants under the 1992 Plan were awarded by a committee of the Board of Directors, and are exercisable over periods not exceeding ten years from date of grant. The option price for incentive stock options granted under the 1992 Plan must be at least 100% of the fair market value of the shares on the date of grant, while the price for non-qualified options granted to employees and employee directors was determined by the committee of the Board of Directors. The remaining options to purchase shares of Common Stock issued under the 1992 Plan expired in April 2011.
|
Weighted average exercise
price |
Number
of
options
|
Weighted average remaining contractual term (years)
|
Aggregate intrinsic
value |
|||||||||||||
Balance at March 31, 2011
|
$ | 0.60 | 3,048,677 | 8.55 | $ | 701,196 | ||||||||||
Granted
|
— | — | ||||||||||||||
Exercised
|
— | — | ||||||||||||||
Canceled
|
$ | 1.60 | (116,875 | ) | ||||||||||||
Balance at September 30, 2011 (vested and expected to vest)
|
$ | 0.56 | 2,931,802 | 8.38 | $ | 557,042 | ||||||||||
Exercisable at September 30, 2011
|
$ | 2.51 | 187,500 | 4.50 | $ | 0 |
Total unrecognized compensation cost related to vested and expected to vest options at September 30, 2011 amounted to $473,846 and is expected to be recognized over a weighted average period of 2.67 years. Total compensation cost for all outstanding option awards amounted to $44,424 and $88,848 for the three and six months ended September 30, 2011 and $44,424 and $59,232 for the three and six months ended September 30, 2010, respectively.
|
(ii) Warrants
|
|
At September 30, 2011 and March 31, 2011 there were warrants outstanding to purchase 2,456,272 shares of common stock at a price of $.001 per share, which were issued in the December 2009 financing and expire December 15, 2015. The aggregate intrinsic value of the warrants outstanding at September 30, 2011 and March 31, 2011 were $1,839,748 and $2,036,249, respectively.
|
|
(iii) Restricted Stock
|
|
During the six months ended September 30, 2011, the Company awarded 250,500 shares of Common Stock initially subject to forfeiture (“restricted stock”) pursuant to the authorization of the Company’s Board of Directors and certain Restricted Stock Agreements under the Company’s 2010 Plan.
|
|
As of September 30, 2011 the Company had awarded 1,437,071 shares (net of forfeited shares) of restricted stock under the Company’s 2002 and 2010 Plans, and 209,767 shares (net of forfeited shares) of restricted stock that were issued outside of the Company’s 2002 and 2010 Plans. Grant date fair value is determined by the market price of the Company’s common stock on the date of grant. The aggregate value of these shares at their respective grant dates amount to approximately $2,130,952 and are recognized ratably as compensation expense over the vesting periods. The shares of restricted stock granted pursuant to such agreements vest in various tranches over one to five years from the date of grant.
|
|
The shares awarded to employees under the restricted stock agreements vest on the applicable vesting dates only to the extent the recipient of the shares is then an employee of the Company or one of its subsidiaries, and each recipient will forfeit all of the shares that have not vested on the date his or her employment is terminated.
|
|
A summary of all non-vested stock activity as of September 30, 2011, and changes during the six month period then ended is presented below:
|
Weighted average grant date fair value
|
Number
of
shares
|
Weighted average remaining contractual term (years)
|
Aggregate intrinsic value
|
|||||||||||||
Unvested at March 31, 2011
|
$ | 1.96 | 500,845 | 2.62 | $ | 415,701 | ||||||||||
Awarded
|
$ | 0.71 | 250,500 | |||||||||||||
Vested
|
$ | 2.15 | (117,943 | ) | ||||||||||||
Forfeited
|
$ | 2.50 | (2,000 | ) | ||||||||||||
Unvested at September 30, 2011
|
$ | 1.61 | 631,402 | 2.56 | $ | 473,552 |
Total unrecognized compensation cost related to unvested stock awards at September 30, 2011 amounted to $655,753 and is expected to be recognized over a weighted average period of 2.56 years. Total compensation cost for the stock awards amounted to $70,439 and $128,097 for the three and six months ended September 30, 2011, and $152,710 and $224,753 for the three and six months ended September 30, 2010, respectively.
|
(8)
|
Concentrations
|
The Company had sales to one customer that approximated $18,635,000 or 66% and $38,416,000 or 64% of total sales for the three and six months ended September 30, 2011, respectively. Accounts receivable due from this customer approximated $11,184,000 at September 30, 2011. In addition, the Company’s second largest customer accounted for approximately $3,591,000 or 13% and $6,750,000 or 11% of total sales for the three and six months ended September 30, 2011, respectively. Accounts receivable due from this customer approximated $2,526,000 at September 30, 2011. For the three and six months ended September 30, 2010 the Company had sales to one customer that approximated $14,897,000 or 52% and $36,560,000 or 63% of total sales, respectively. Accounts receivable due from this customer approximated $8,036,000 at September 30, 2010. In addition, the Company’s second largest customer accounted for approximately $8,093,000 or 28% and $12,771,000 or 22% of total sales for the three and six months ended September 30, 2010, respectively. Accounts receivable due from this customer approximated $2,532,000 at September 30, 2010.
|
(9)
|
Income Taxes
|
The Company has provided for a full allowance against its net deferred tax asset, and except for alternative minimum tax, currently does not record an expense or benefit for federal, state and local income taxes, as any such expense or benefit would be fully offset by a change in the valuation allowance against the Company’s net deferred tax asset.
|
(10)
|
Derivative Complaint
|
On May 7, 2010, Brian Murphy, derivatively on behalf of the Company, commenced a lawsuit in the Supreme Court of the State of New York, County of New York (the “Court”), against the former Chairman of the Company’s Board of Directors, certain former directors and officers of the Company, and the Company as a nominal defendant. The Complaint filed by Mr. Murphy in the action alleges, among other things, that the defendants breached fiduciary duties owed to the Company and its stockholders by failing to ensure that the Company’s financial statements for its fiscal year ended March 31, 2008 and quarter ended June 20, 2008 were prepared correctly, and by causing the Company to enter into the December 2009 financing on terms dilutive to the Company’s stockholders.
|
|
On June 30, 2010 the defendants filed a motion to dismiss the Complaint. Thereafter, on October 27, 2010, Mr. Murphy filed an Amended Complaint with the Court, naming the investors in the Company’s December 2009 financing as additional defendants. In addition to repeating the allegations made in the original Complaint, the Amended Complaint alleges that the investors in the Company’s December 2009 financing were unjustly enriched at the Company’s expense, and seeks the rescission of the financing transaction, or in the alternative, the reformation of the terms of the financing. On December 23, 2010 the defendants filed a motion to dismiss the Amended Complaint. The Court scheduled a hearing on the motion for April 7, 2011.
|
|
Shortly before the hearing was held on the motion to dismiss, the parties (including the Company) agreed in principle to settle the matter. On September 16, 2011, the parties entered into a formal Settlement Agreement, pursuant to which, among other things:
|
●
|
the Company will redeem its outstanding Senior Notes within 45 days of the Court’s approval of the Settlement Agreement, provided that such period may be extended for an additional 45 days if repayment is not reasonably possible due to market volatility or certain similar events set forth in the Settlement Agreement;
|
|
●
|
the annual management fee payable by the Company to Union Capital Corporation will be reduced from $125,000 to $62,500 within two days of the Court’s approval of the Settlement Agreement;
|
|
●
|
the Company will pay up to $175,000 of Plaintiff’s legal fees, subject to the Court’s approval;
|
|
●
|
the Company’s Senior Notes have been amended to fix the interest rate thereunder at 12.5 percent;
|
|
●
|
the parties agreed to the settlement of all claims relating to the lawsuit and the dismissal of the lawsuit with prejudice; and
|
|
●
|
the plaintiff provided the defendants with a general release.
|
The settlement is not expected to have a material adverse impact on our finances. Other than the amendment to the Senior Notes, which became effective on September 16, 2011, the terms of the Settlement Agreement will not become effective until approved by the Court following a hearing at which stockholders of the Company will be entitled to object to the Settlement Agreement. It is anticipated that the Settlement Agreement will be presented to the Court for approval in the first quarter of calendar year 2012, following notice to the Company’s stockholders of the terms thereof. There can be no assurance that the Court will approve the Settlement Agreement. In the event the Court does not approve the settlement, for whatever reason, the litigation will resume. The ultimate outcome of any litigation is uncertain and could result in substantial damages.
|
|
The Company has obligations to provide indemnification to its officers and directors (and former officers and directors), as well as to the investors in the December 2009 financing, including for all legal costs incurred by them in defending these claims. As of September 30, 2011, the Company’s legal expenses in connection with its defense of the lawsuit and its indemnification obligations amounted to $966,000, with $135,000 of that amount incurred during the six months ended September 30, 2011.
|
(11)
|
Subsequent Events
|
Senior Secured Notes Payable
|
|
On October 14, 2011 the Company prepaid $500,000 of the $2,500,000 in Senior Notes outstanding as of September 30, 2011. The prepayment was allocated to the individual debtors based on the prorated face value of Senior Notes.
|
Three Months Ended September 30,
|
Six Months Ended September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Operations Data:
|
||||||||||||||||
Sales
|
$ | 28,407,000 | $ | 28,556,000 | $ | 59,736,000 | $ | 57,693,000 | ||||||||
Reimbursable program costs and expenses
|
5,354,000 | 6,100,000 | 12,501,000 | 11,581,000 | ||||||||||||
Outside production and other program expenses
|
13,910,000 | 13,289,000 | 28,763,000 | 28,789,000 | ||||||||||||
Operating revenue
|
9,143,000 | 9,167,000 | 18,472,000 | 17,323,000 | ||||||||||||
Compensation expense
|
6,465,000 | 6,149,000 | 13,053,000 | 11,833,000 | ||||||||||||
General and administrative expenses
|
1,586,000 | 1,803,000 | 3,253,000 | 3,586,000 | ||||||||||||
Operating income
|
1,092,000 | 1,215,000 | 2,166,000 | 1,904,000 | ||||||||||||
Interest (expense), net
|
(97,000 | ) | (177,000 | ) | (194,000 | ) | (339,000 | ) | ||||||||
Fair value adjustments to compound embedded derivatives
|
272,000 | (1,652,000 | ) | 430,000 | (1,466,000 | ) | ||||||||||
Income (loss) before provision for income taxes
|
1,267,000 | (614,000 | ) | 2,402,000 | 99,000 | |||||||||||
Provision for income taxes
|
45,000 | — | 90,000 | — | ||||||||||||
Net income (loss)
|
$ | 1,222,000 | $ | (614,000 | ) | $ | 2,312,000 | $ | 99,000 | |||||||
Per Share Data:
|
||||||||||||||||
Basic earnings (loss) per share
|
$ | 0.15 | $ | (0.08 | ) | $ | 0.28 | $ | 0.01 | |||||||
Diluted earnings (loss) per share
|
$ | 0.08 | $ | (0.08 | ) | $ | 0.15 | $ | 0.01 | |||||||
Weighted Average Shares Outstanding:
|
||||||||||||||||
Basic
|
8,150,595 | 7,943,115 | 8,115,364 | 7,885,076 | ||||||||||||
Diluted
|
15,955,742 | 7,943,115 | 15,904,650 | 15,654,629 |
Three Months Ended
September 30,
|
Six Months Ended
September 30,
|
|||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||
Statement of Operations Data:
|
||||||||||||
Operating revenue
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Compensation expense
|
70.7 | % | 67.1 | % | 70.7 | % | 68.3 | % | ||||
General and administrative expense
|
17.3 | % | 19.7 | % | 17.6 | % | 20.7 | % | ||||
Operating income
|
12.0 | % | 13.2 | % | 11.7 | % | 11.0 | % | ||||
Interest expense, net
|
(1.1 | %) | (1.9 | %) | (1.1 | %) | (2.0 | %) | ||||
Fair value adjustments to compound embedded derivatives
|
3.0 | % | (18.0 | %) | 2.3 | % | (8.5 | %) | ||||
Income (loss) before provision for income taxes
|
13.9 | % | (6.7 | %) | 12.9 | % | 0.5 | % | ||||
Provision for income taxes
|
0.5 | % | 0.0 | % | 0.5 | % | 0.0 | % | ||||
Net income (loss)
|
13.4 | % | (6.7 | %) | 12.4 | % | 0.5 | % |
Three Months Ended
September 30,
|
Six Months Ended
September 30,
|
|||||||||||||||||||||||||||||||
Sales
|
2011
|
%
|
2010
|
%
|
2011
|
%
|
2010
|
%
|
||||||||||||||||||||||||
Sales – U.S. GAAP
|
$ | 28,407,000 | 100 | $ | 28,556,000 | 100 | $ | 59,736,000 | 100 | $ | 57,693,000 | 100 | ||||||||||||||||||||
Reimbursable program costs and outside production expenses
|
19,264,000 | 68 | 19,389,000 | 68 | 41,264,000 | 69 | 40,370,000 | 70 | ||||||||||||||||||||||||
Operating Revenue – Non-GAAP
|
$ | 9,143,000 | 32 | $ | 9,167,000 | 32 | $ | 18,472,000 | 31 | $ | 17,323,000 | 30 |
Three Months Ended
September 30,
|
Six Months Ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Operating income – US GAAP
|
$ | 1,092,000 | $ | 1,215,000 | $ | 2,166,000 | $ | 1,904,000 | ||||||||
Depreciation and amortization
|
237,000 | 279,000 | 478,000 | 559,000 | ||||||||||||
Income tax expense
|
— | 15,000 | — | 30,000 | ||||||||||||
Share based compensation expense
|
115,000 | 197,000 | 217,000 | 284,000 | ||||||||||||
Modified EBITDA – Non-GAAP
|
$ | 1,444,000 | $ | 1,706,000 | $ | 2,861,000 | $ | 2,777,000 |
September 30, 2011
|
March 31, 2011
|
|||||||
Amortizable:
|
||||||||
Customer relationship
|
$ | 562,945 | $ | 723,786 | ||||
`
|
||||||||
Non-Amortizable:
|
||||||||
Goodwill
|
$ | 10,052,232 | $ | 10,052,232 | ||||
Internet domain name
|
200,000 | 200,000 | ||||||
$ | 10,252,232 | $ | 10,252,232 | |||||
Total
|
$ | 10,815,177 | $ | 10,976,018 |
●
|
the Company will redeem its outstanding Senior Notes within 45 days of the Court’s approval of the Settlement Agreement, provided that such period may be extended for an additional 45 days if repayment is not reasonably possible due to market volatility or certain similar events set forth in the Settlement Agreement;
|
|
●
|
the annual management fee payable by the Company to Union Capital Corporation will be reduced from $125,000 to $62,500 within two days of the Court’s approval of the Settlement Agreement;
|
|
●
|
the Company will pay up to $175,000 of Plaintiff’s legal fees, subject to the Court’s approval;
|
|
●
|
the Company’s Senior Notes have been amended to fix the interest rate thereunder at 12.5 percent;
|
|
●
|
the parties agreed to the settlement of all claims relating to the lawsuit and the dismissal of the lawsuit with prejudice; and
|
|
●
|
the plaintiff provided the defendants with a general release.
|
31.1
|
Certification of principal executive officer pursuant to Rule 13a-14(a) of the Exchange Act.
|
||
31.2
|
Certification of principal financial officer pursuant to Rule 13a-14(a) of the Exchange Act.
|
||
32.1
|
Certification of principal executive officer pursuant to Rule 13a-14(b) of the Exchange Act.
|
||
32.2
|
Certification of principal financial officer pursuant to Rule 13a-14(b) of the Exchange Act.
|
‘mktg, inc.’
|
|||
Dated: November 4, 2011
|
By:
|
/s/ Charles W. Horsey
|
|
Charles W. Horsey, President and Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
Dated: November 4, 2011
|
By:
|
/s/ Paul Trager
|
|
Paul Trager, Chief Financial Officer
|
|||
(Principal Financial Officer)
|
I, Charles W. Horsey, certify that:
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of ‘mktg, inc.’ for the period ended September 30, 2011.
|
2.
|
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
|
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting that are reasonable likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated: November 4, 2011
|
/s/ Charles W. Horsey
|
|
Charles W. Horsey
|
||
President and Chief Executive Officer
|
I, Paul Trager, certify that:
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of ‘mktg, inc.’ for the period ended September 30, 2011.
|
2.
|
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report.
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and
|
|
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal controls over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
|
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonable likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated: November 4, 2011
|
/s/ Paul Trager
|
|
Paul Trager
|
||
Chief Financial Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated: November 4, 2011
|
/s/ Charles W. Horsey
|
|
Charles W. Horsey
|
||
President and Chief Executive Officer
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated: November 4, 2011
|
/s/ Paul Trager
|
|
Paul Trager
|
||
Chief Financial Officer
|
Condensed Consolidated Statements of Operations (USD $) | 3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2011 | Sep. 30, 2010 | Sep. 30, 2011 | Sep. 30, 2010 | |
Sales | $ 28,407,439 | $ 28,556,087 | $ 59,736,124 | $ 57,692,875 |
Operating expenses: | ||||
Reimbursable program costs and expenses | 5,353,501 | 6,099,942 | 12,500,948 | 11,580,696 |
Outside production and other program expenses | 13,910,445 | 13,289,303 | 28,763,281 | 28,788,656 |
Compensation expense | 6,465,344 | 6,148,564 | 13,053,231 | 11,833,295 |
General and administrative expenses | 1,586,403 | 1,803,282 | 3,252,689 | 3,585,701 |
Total operating expenses | 27,315,693 | 27,341,091 | 57,570,149 | 55,788,348 |
Operating income | 1,091,746 | 1,214,996 | 2,165,975 | 1,904,527 |
Interest expense, net | (97,457) | (176,523) | (193,772) | (338,891) |
Fair value adjustments to compound embedded derivatives | 272,282 | (1,652,404) | 430,267 | (1,466,174) |
Income (loss) before provision for income taxes | 1,266,571 | (613,931) | 2,402,470 | 99,462 |
Provision for income taxes | 45,000 | 90,000 | ||
Net income (loss) | $ 1,221,571 | $ (613,931) | $ 2,312,470 | $ 99,462 |
Basic earnings (loss) per share (in Dollars per share) | $ 0.15 | $ (0.08) | $ 0.28 | $ 0.01 |
Diluted earnings (loss) per share (in Dollars per share) | $ 0.08 | $ (0.08) | $ 0.15 | $ 0.01 |
Basic (in Shares) | 8,150,595 | 7,943,115 | 8,115,364 | 7,885,076 |
Diluted (in Shares) | 15,955,742 | 7,943,115 | 15,904,650 | 15,654,629 |
Document And Entity Information (USD $) | 6 Months Ended | ||
---|---|---|---|
Sep. 30, 2011 | Oct. 31, 2011 | Sep. 30, 2010 | |
Document and Entity Information [Abstract] | |||
Entity Registrant Name | 'mktg, inc.' | ||
Document Type | 10-Q | ||
Current Fiscal Year End Date | --03-31 | ||
Entity Common Stock, Shares Outstanding | 8,785,607 | ||
Entity Public Float | $ 5,719,528 | ||
Amendment Flag | false | ||
Entity Central Index Key | 0000886475 | ||
Entity Current Reporting Status | Yes | ||
Entity Voluntary Filers | No | ||
Entity Filer Category | Smaller Reporting Company | ||
Entity Well-known Seasoned Issuer | No | ||
Document Period End Date | Sep. 30, 2011 | ||
Document Fiscal Year Focus | 2012 | ||
Document Fiscal Period Focus | Q2 |
"+ text.join( "
\n" ) +"
" + text[p] + "
\n"; } } }else{ formatted = '' + raw + '
'; } html = ''+ "\n"+''+ "\n"+''+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+' | '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
'+ "\n"+' | '+ "\n"+' '+ "\n"+'
(7) Accounting for Stock-Based Compensation | 6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Text Block] |
|
(3) Union Capital Financing | 6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discussion of Hybrid Instruments and Embedded Derivatives [Text Block] |
|
(9) Income Taxes | 6 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2011 | |||||||
Income Tax Disclosure [Text Block] |
|
(10) Derivative Complaint | 6 Months Ended | ||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | |||||||||||||||||||||||||||||||||||||||
Legal Matters and Contingencies [Text Block] |
|
(8) Concentrations | 6 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Sep. 30, 2011 | |||||||
Concentration Risk Disclosure [Text Block] |
|
(1) Basis of Presentation | 6 Months Ended | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | ||||||||||||||||
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block] |
|
(4) Long-Term Debt | 6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Text Block] |
|
(5) Redeemable Preferred Stock | 6 Months Ended | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2011 | ||||||||||||||||||||||||||||||
Preferred Stock [Text Block] |
|
O3FY)3I^):SL<(G]&2E\
MDHJ+J'R&P17[^8.\1$CR/LF3"J0Z0!DD(OI:XMCWL(\&ZNIGZ1=2^3$IW`$C
M+0>"V16KU])Q[-(R;E2E$Q`CWDI89M>D-4J5_TVB&"\VSZ+-!EA3*I2IYI03
M"(J";"?K20),A>35KAZ2GQ\UZY#\"18"[0N+=O2\1I45"9MKZ>5D!GF3)NXF
M4K.]6K_ZBZ2+C)+NTS`/['=Z(+'J@;YY`1S:$$ $Z146^Q2SK#`"[QG+,"F2C>?[&;LK!"OO
M\<"G$2:?\IZF*H/;=/D/JQYET63+Q[L`$11*K-EEB[1XOKH5T-"HT#KI1.Y(
MCVPD(@6Y(QM?(U$C=Z0?[DA11--LJ=6;HMKB]NW5=&S5ILIK1*KV,+[EU?"B
M,$1JV`'_+<$[4E-SBE.Q&V9NU:2UC:57@9VWPMRLS@;#\@!T"-R*"5'K:0TN
M+J]K>XX;QBN]G-J)U5.AVI`U3`J(FO(X])I/,)NKS^WB+]+D6Q$X/WU,BO=A*U!7E2+-F>E`5P>AD?)\[,;$[/OV7')$K;?B,Q;
MV;P^:%]_2+)>T=4&[8TG)"T*^-R.2)H>TX\8FD__Z8]I_/:>\^6[+V6E7&EG
M?8X"W_5%_!7,R^_0]/QSMFE_^G_>OF7_[S]^_/OX__M__\M=IM_^.YS<>K]?
M/]S_]U/XR\?T\2_7\O;Z?X]^_>7K4QQ[B_#X+_3&Y__NF_'K_>I5]^_\OR
M\]77'^7WX^'3:!S_Y?[_#I(O/XW^[]>?GO[[]_"'#TMO]+^_F_+AY\7=?_WR
MBQS_\Z?;G__W__GPMZ_CNW_[_--E<#6=_#WXP9_?_L=W_S;_=3K[^'D^_N]9
M>./+_UH,/OXZBF:WOX?_]N'?'O[/P^VOPQ_B^[_\[?N?[W[_MW\\I?RGP=W_
M27_\^GT5[P8$6^-30-KS2`8ISQQYP(7F/AO/3]($SV1
MXCY;+&,:WC2L$(B9S/&[>%.J.G8,&Z^.29=MK^J>?13(],)["[LNP=*JG4JS
M?84'\57ATP7[2]X=P-'U70O!PZR&R9\UUQH5U48LQAH,;-#_5GP#LQL$#?NH
MZ:9L4P'+;3/8^AYKOW2SWF_;<71=%1:LJ9L"\!*(Z#%\Q')I>QLUQOY#O[PT
M1VL8JN@Y5S>0NL\3RU\#78B'-7$H)X"6/@`<'B9/DWRB30NL#@3+6G+?8^E2
M]:\+_']B>RYU/4&CQ^7A5N7%7;KT494-AXF,`J>LTK26^+$2>^+4G>>`MP37
M08T`_@66L>'GK_F;ACEQ-KS\`S80D$+5JU66@_6H0'.\:+EI9:I:-0U5*SY]
M9!\Y'''N]?0-&_]A!3SJEQ4%X)L5DL=RR:OB3WNW'QOEJ=MOLR9Q7,'.DQ9A
MC`9AN\$6#KSXAITW\B:#&;$S#:)XH.3^=NYH'4^_*5K@C0;V]7G\"6_R%JXH
MYJ6NP3:"^5TC0&%X+@KR75?M/N2]D`XJ.Q[H>ZQ!3%JXDH#Q2'(=Y]$/S:JQ
M+D/3N5K&5`TG\]+L?!Z3P1_4!/%^[FUB0.PQKZ%-E'1XZ+[S31EL`@*]0WA_
M<"J742S,/1/(1^ZYX4ZD(!]YXVLD:N0C]\-'OD-GHTF5K1_"@/^=FXWO9B-I
MW3IWP3'-;\:KIKHJR0VKE2P6=NM_MM+3J-Z&2%2N9,5C5V8RSB6S>9O,!^6]
MK64`/Z<-N<>R!G\EUV,RSWX`R]33.86&%E9LA90+_J3/&Y7G^DK*-1IJC93%
M.]$"7S2;?,H$5N?8]%U^H3;5.:O0ZRL(!QB4S6VL&/N^8L
,P7
ME9T\5Y:QREVUJA8M0D#.NIFQ!#,C5*FC67EAC&VL4"3ZYME8)$F@:D:=+!ZR
M`.9$:BY$TGBM)MAW4@66(ECJW`?C-4^'K2;Z+]A/:>-%-FJ%;I#&F0FTR0MH
MI66VPH*=Z]T
MF(*_S:UP11CSQ(_".A1E[/MO^"71+HS4R0#Q>6H)4J+;*]%N*4QJT=0YRA$@
M[2YQ!$BG`4@WH^'(1"-"(T*C#A"%T.A,T.CU:'CEW([-MR(2&-50[T`&!053\#5T:?):[RA&9BN11B-"R7P#K^[$W`<]#G[LDV5R:H-@KY`%@=_UWOGA,H7U9BX^#E8Y
M8EXSCG#GH?_/%$9(8[V+&9VJ,_)#-29XS98I367$/1:(!Q'$[-Y_0.<5YS$'
M08>UYK-]*GQ&XR@HEC`/Q8:Q8@5729C>V%AMAH]@XKL\L')FP84Y9_DPX.N_
MXOS8\$WAZ`?1(\S.[N67,V=I&$UC(1]45#,C>#;H&`:-;<3V1.Q*?XJA`0&O
M[9*5=O8AW9P$->:%;*,TV^GA(BMDS1:\G!52PX!5WGH>`6ZW(,"+VB'F:1UR
M9Q20U.M(QH;L!XTYQ9'@X7OV2UCHJG7XM.(:LX*K!E`,_34,4L57I92)Y(GDJ4.4VY.W3==Z'8T#OHC0CZ1-
M;AG[6Y0(8S^"`SOAU"_>0)33Z!??E4,4W6H1/\+C$
"(X*CS0/+B6OO7":`*=/
MLD2`0X#3><#YG-KN@ODHI/_`$_]!D/G3