Nevada
|
11-3618510
|
(State
or other jurisdiction
of
incorporation or organization)
|
(I.R.S.
Employer
Identification
No.)
|
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
9
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
|
10
|
PROPOSAL
I. APPROVAL OF NOMINEES TO THE BOARD OF
DIRECTORS
|
13
|
General
|
13
|
Committee
of the Board of Directors
|
15
|
Audit
Committee financial expert
|
15
|
Executives
and Directors compensation
|
15
|
Certain
relationship and Related Transaction
|
20
|
Section
16(a) Beneficial Ownership Reporting
Compliance
|
24
|
Legal
Proceedings
|
24
|
Shareholder
Vote Required
|
24
|
PROPOSAL
II APPROVAL OF THE 2004 STOCK OPTION PLAN
|
25
|
General
|
25
|
Description
of the 2004 Plan
|
26
|
Administration
of the 2004 Plan
|
26
|
Shares
of Stock Subject to the 2004 Plan
|
27
|
Eligibility
|
27
|
Date
of Grant
|
27
|
Option
Price
|
27
|
Duration
of Options
|
28
|
Term
of Option
|
28
|
Exercise
of Option
|
28
|
Payment
upon Exercise of Option
|
29
|
No
Rights as a Shareholder; Voting Proxy
|
29
|
Non-transferability
of Options
|
29
|
Securities
Regulation and Tax Withholding
|
30
|
Amendment
|
30
|
Shareholder
Vote Required
|
31
|
PROPOSAL
III. ACQUISITIONS AND FINANCING APPROVAL
|
32
|
A.
The acquisition of I-55 Internet Services, Inc.
|
32
|
B.
The acquisition of I-55 Telecommunications, LLC
|
32
|
C.
Financing Transaction by and among the Company and
Investors.
|
32
|
Shareholder
Vote Required
|
32
|
PROPOSAL
IV RATIFICATION OF FINANCIAL TRANSACTIONS
|
33
|
A. Financial
Transaction by and among the Company, Xfone USA, Inc., eXpeTel
Communications, Inc., Gulf Coast Utilities, Inc. and Laurus Master
Fund,
Ltd.
|
33
|
B.
Financial Transaction by and among the Company, Xfone USA,
Inc., eXpeTel Communications, Inc., Gulf Coast Utilities, Inc.
and Laurus
Master Fund, Ltd.
|
33
|
Shareholder
Vote Required
|
33
|
STATEMENT
OF ADDITIONAL INFORMATION
|
34
|
A.
Financial Information
|
34
|
B.
Business
|
34
|
I.
Overview
|
34
|
II.
Background
|
34
|
III.
Recent Events
|
35
|
IV.
Patents and trademarks:
|
35
|
C.
Management’s discussion and Analysis or Plan of
Operation
|
36
|
D.
Result of Operation
|
41
|
E.
General Analysis
|
45
|
F.
Balance sheet
|
47
|
G.
Liquidity and Capital Resources
|
47
|
H.
Pending legal matters
|
49
|
GENERAL
AND OTHER MATTERS
|
50
|
SOLICITATION
OF PROXIES
|
50
|
STOCKHOLDER
PROPOSALS
|
50
|
Appendix
A
|
__
|
Appendix
B
|
__
|
Appendix
C
|
__
|
Appendix
D
|
__
|
· |
Each
shareholder known by us to own beneficially more than 5% of our
common
stock;
|
· |
Each
executive officer;
|
· |
Each
director or nominee to become a director;
and
|
· |
All
directors and executive officers as a
group.
|
Title
of
Class
|
Name
& Address of
Beneficial
Owner
|
Amount
of Beneficial
Ownership
|
Nature
of
Ownership
|
Percent
of
Class
|
||||
Common
|
Abraham
Keinan
|
3,600,000
|
Direct*/****
|
46.33
|
||||
Chairman
of the Board
|
|
|||||||
|
4
Wycombe Gardens
|
|
||||||
|
London
Nw11 8al
|
|
||||||
|
United
Kingdom
|
|||||||
Common
|
Crestview
Capital
|
772,367
|
Direct
|
9.94**
|
||||
Master
LLC**
|
|
|||||||
|
95
Revere Drive, Suite F
|
|
||||||
|
Northbrook,
Illinois 60062
|
|||||||
Common
|
Guy
Nissenson
|
1,203,500
|
Direct/Indirect***/****
|
15.48
|
||||
Principal
Executive Officer
|
|
|||||||
|
President/Director
|
|
||||||
|
3A
Finchley Park
|
|
||||||
|
London
N12 9JS
|
|
||||||
|
United
Kingdom
|
|||||||
Common
|
Eyal
Harish
Director
3
Moshe Dayan Street, Raanana, Israel
|
*****
15,000
|
Direct
|
0.19
|
||||
Common
|
Mercantile
Discount - Provident Funds******
32
Yavne Street
Tel-Aviv
65792, Israel
|
400,000
|
Direct
|
5.15
|
||||
Total
|
5,990,867
|
77.1%
|
Name
|
Age
|
Director
Since
|
||||||
Abraham
Keinan
|
|
|
56
|
|
|
Chairman
of the Board of Directors since our inception
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Guy
Nissenson *
|
|
|
31
|
|
|
Director,
since our inception
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eyal
J. Harish
|
|
|
53
|
|
|
Director,
since December 19, 2002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Shemer
S. Schwartz
|
|
|
31
|
|
|
Director,
since December 19, 2002, and is an independent director and a member
of
the Audit Committee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Arie
Czertok
|
|
|
65
|
|
|
Director,
since November 23, 2004, and is an independent director and Chairman
of
the Audit Committee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aviu
Ben-Horrin
|
|
|
57
|
|
|
Director,
since November 23, 2004, and is an independent director and a member
of
the Audit Committee.
|
|
|
Annual
Compensation
|
Long
Term Compensation
|
|||||||
Name
&
Position
|
Year
|
Salary
($)
|
Bonus($)
|
Other($)
|
Restricted
Stock
Awards
|
Options($)
|
L/Tip($)
|
All
Other
|
Abraham
Keinan
Chairman
Guy
Nissenson
Principal
Executive
And
Financial
Officer
|
2004
2003
2002
2004
2003
2002
|
$116,510
(60,368
Pound)
$69,057(1)
(40,622
Pound)
$51,000
(30,000
Pound)
$116,510
(60,368
Pound)
$74,820(4)
(43,500
Pound)
$52,800
(33,000
Pound)
|
$9,650
(5,000
Pound)
$112,576
(63,245
Pound)
$9,588
(6,372
Pound)
----
$171,302(5)
(96,237
Pound)
|
$196,171
(7)
(101,643
Pound)
$97,900(2)
(55,000
Pound)
$67,500
(45,000
Pound)
$196,171
(8)
(101,643
Pound)
|
1,500,000
(9)
400,000(3)
0
Pound
1,500,000
(9)
200,000(6)
|
0
Pound
|
0
Pound
|
0
Pound
|
Name
and
Principle
Position
|
Number
Securities
Underlying
Options
|
%
of Total
Options
Granted
To
Employees
in
2003
|
%
of Total
Options
Granted
To
Employees
in
2004
|
Exercise
Price
|
Expiration
Date
|
Abraham
Keinan
Chairman
of
the Board
Guy
Nissenson
Principal
Executive
TOTAL
|
(1) 400,000
common
stock
shares
(3)1,500,000
Common
stock
shares
(2)200,000
common
stock
shares
(3)1,500,000
Common
stock
shares
|
66.7%
33.3%
100.00%
|
50%
50%
100%
|
$0.475
$3.50
$0.475
$3.50
|
August
31, 2008
5
years from the
Vesting
Date which is 12 months from the date Of Grant
August
31, 2008
5
years from the
Vesting
Date which is 12 months from the date Of
Grant
|
Name
|
Shares
Acquired
on
Exercise(#)
|
Value
Realized
($)
|
Number
of Securities Underlying
Unexercised
Options/SARs at FY-End
(#)
Exercisable/Unexercisable
|
Value
of Unexercised In-the
Money
Options/SARs at FY-End
($)
Exercisable/Unexercisable
|
||
Guy
Nissenson,
|
Not
Applicable
|
Not
Applicable
|
700,000
/ 0 (1)
|
$3,891,000
/ $0 (2)
|
||
Principal
Executive
|
||||||
Officer,
President
|
Not
Applicable
|
Not
Applicable
|
1,500,000/0
(5)
|
Negative
Value / $0
|
||
|
||||||
Abraham
Keinan,
|
Not
Applicable
|
Not
Applicable
|
400,000
/ 0 (3)
|
$2,202,000
/ $0 (4)
|
||
Chairman
of
|
Not
Applicable
|
Not
Applicable
|
1,500,000/0
(5)
|
Negative
Value / $0
|
||
The
Board
|
||||||
|
(1)
|
Of
the 700,000 share options, 200,000 were issued to Guy Nissenson,
our
Principal Executive Officer and President, on August 21, 2003.
On March 1,
2004, these 200,000 share options were cancelled by our Board of
Directors. Campbeltown Business Ltd., a private company incorporated
in
the British Virgin Islands which is owned by Guy Nissenson and
other
members of the Nissenson family, own options to purchase 500,000
shares of
our common stock for $0.40 per share or an aggregate of $200,000.
Guy
Nissenson owns 20% of Campbeltown Business Ltd. Options to purchase
shares
of our common stock are shown in the table above as owned by Guy
Nissenson
due to Guy Nissenson’s 20% ownership of Campbeltown Business Ltd.
|
||||
|
(2)
|
Based
on the December 31, 2003 per share closing price of $5.98 and the
exercise
prices of $0.475 per share for 200,000 share options, and $0.40
per share
for 500,000 share options.
|
||||
|
(3)
|
The
options to purchase 400,000 shares of our common stock were issued
to
Abraham Keinan, our Chairman of the Board, on August 21, 2003,
and on
March 1, 2004, all 400,000 share options were cancelled by our
Board of
Directors.
|
||||
|
(4)
|
Based
on the December 31, 2003 per share closing price of $5.98, and
an exercise
price of $0.475 per share.
|
||||
|
(5)
|
Based
on the December 30, 2004 per share closing price of $2.80, and
an exercise
price of $3.50 per share.
|
TARGET
AMOUNT OFREVENUES
PER MONTH
|
ADDITIONAL
MONTHLY BONUS
|
Less
than 125,000 Pounds (UK)
|
0
Pounds (UK)
|
Between
125,000 - 150,000 Pounds (UK)
|
1,250
Pounds (UK)
|
(approximately
$ 225,000 - $ 270,000 US)
|
(approximately
$ 2,250 US)
|
Between
150,000 - 175,000 (UK)
|
2,500
Pounds (UK)
|
(approximately
$ 270,000 - $ 315,000 US)
|
(approximately
$4,500 US)
|
Over
175,000 Pounds (UK)
|
2,750
Pounds (UK)
|
(approximately
$ 315,000 US)
|
(approximately
$ 4,950 US)
|
· |
Abraham
Keinan confirmed that all his businesses activities and initiatives
in the
field of telecommunications are conducted through Swiftnet, and
would
continue for at least 18 months after the conclusion of this transaction.
|
· |
Campbeltown
declared that it is not involved in any business that competes
with
Swiftnet and would not be involved in such business at least for
18 months
after this transaction is concluded. This agreement term has been
satisfied by Campbeltown.
|
· |
Campbeltown
would invest $100,000 in Swiftnet Ltd., in exchange for 20% of
the total
issued shares of Swiftnet, Ltd.;
|
· |
Campbeltown
would also receive 5% of our issued and outstanding shares following
our
acquisition with Swiftnet. In June 2000, Campbeltown Business Ltd.
invested the $100,000 in Swiftnet. We acquired Swiftnet, Ltd. and
Campbeltown received 720,336 shares of our common stock for its
20%
interest in Swiftnet, Ltd.
|
· |
Swiftnet,
Ltd., and Keinan would guarantee that Campbeltown’s 20% interest in the
outstanding shares of Swiftnet would be exchanged for at least
10% of our
outstanding shares and that Campbeltown would have in total at
least 15%
of our total issued shares after our acquisition occurred.
|
· |
Campbeltown
would have the right to nominate 33% of the members of our board
of
directors and Swiftnet’s board of directors. When Campbeltown ownership in
our common stock was less than 7%, Campbeltown would have the right
to
nominate only 20% of our board members but always at least one
member. In
the case that Campbeltown ownership in our common stock was less
than 2%,
this right would expire.
|
· |
Campbeltown
would have the right to nominate a vice president in Swiftnet and/or
our
common stock. Mr. Guy Nissenson was nominated as of the time of
the June
19, 2000 agreement. If for any reason Guy Nissenson will leave
his
position, Campbeltown and Abraham Keinan will agree on another
nominee.
The Vice President will be employed with suitable conditions.
|
· |
Campbeltown
has the option to purchase additional shares of Swiftnet that will
represent 10% of all issued shares after the transaction for $200,000
US.
This transaction can be executed either by Swiftnet issuing new
shares, or
by Abraham Keinan selling his private shares (as long as he has
an
adequate amount of shares), as Abraham Keinan will decide. This
option
will expire on Dec 31, 2005. Campbeltown can exercise this option
in
parts.
|
· |
Campbeltown
will have the right to participate under the same terms and conditions
in
any investment or transaction that involve equity rights in Swiftnet
or us
conducted by Abraham Keinan at the relative ownership
portion.
|
· |
In
the event that Swiftnet or we will seek for money in a private
placement
for equity or any other rights, Campbeltown will have the right
of first
refusal on any transaction or part of it until Dec 31, 2005 or
as long as
it owns over 7% of Swiftnet equity or 4% of our common stock.
|
· |
Keinan
and Campbeltown have signed a right of first refusal agreement
for the
sale of their shares.
|
· |
Until
we conduct a public offering or are traded on a stock market, we
are not
permitted to issue any additional shares or equity rights without
a
written agreement from Campbeltown. This right expires when Campbeltown
no
longer owns any equity interest or shares in our company or our
subsidiary, Swiftnet.
|
Name
of the Optionee
|
Date
of Grant
|
Number
of Options
granted
|
Price
per Share
|
Vesting
date \ period
|
Tommy
R. Ferguson
|
6.2.05
|
30,000
|
$ 3.5
|
6.2.05
|
Bradley
Marcus
|
6.2.05
|
75,000
|
$ 3.5
|
Vesting
Date
|
Aggelos
Kikiras
|
6.2.05
|
50,000
|
$ 3.5
|
Vesting
Date
|
Nick
Matsoukis
|
6.2.05
|
50,000
|
$ 3.5
|
Vesting
Date
|
Bosmat
Houston
|
6.2.05
|
150,000
|
$ 3.5
|
Vesting
Date
|
Rafael
Dick
|
6.2.05
|
300,000
|
$ 3.5
|
Vesting
Date
|
Alon
Reisser
|
6.2.05
|
75,000
|
$ 3.5
|
Vesting
Date
|
· |
construe
and interpret the terms of the 2004 Plan and any Option granted
pursuant
to the 2004 Plan;
|
· |
define
the terms used in the 2004 Plan;
|
· |
prescribe,
amend and rescind the rules and regulations relating to the 2004
Plan and
various Option Agreements;
|
· |
correct
any defect, supply any omission or reconcile any inconsistency
in the 2004
Plan;
|
· |
grant
Options under , except grants to directors, the CEO and the CFO
of the
Company, which will be granted by the Board as a whole;
|
· |
determine
the individuals to whom Options shall be granted under the 2004
Plan and
whether the Option is granted as an Incentive Stock Option, Non-Qualified
Stock Option, or Section 102(b) Option;
|
· |
make
an election under Section 102(b)(1) or (2) of the Ordinance;
|
· |
determine
the time or times at which Options shall be granted under the 2004
Plan;
|
· |
determine
the number of Common Shares subject to each Option, the exercise
price of
each Option, the duration of each Option and the times at which
each
Option shall become exercisable;
|
· |
determine
all other terms and conditions of the Options; and
|
· |
make
all other determinations and interpretations necessary and advisable
for
the administration of the 2004 Plan.
|
A.
|
Financial
Transaction by and among the Company, Xfone USA, Inc., eXpeTel
Communications, Inc., Gulf Coast Utilities, Inc. and Laurus Master
Fund,
Ltd.
|
B.
|
Financial
Transaction by and among the Company, Crestview Capital Master,
LLC,
Burlingame Equity Investors and Mercantile Discount - Provident
Funds.
|
· |
Price
competition in telephone rates;
|
· |
Demand
for our services;
|
· |
Individual
economic conditions in our markets;
|
· |
Our
ability to market our services.
|
· |
52%
from our telephone minute billing plus messaging services, including
facsimile, nodal, and e-mail related services, as compared with
55% in
fiscal year 2003.
|
· |
4
%
from our mobile phone services as compared with 7% for fiscal year
2003.
|
· |
44%
from calling cards as compared with 38% for fiscal year
2003.
|
· |
Residential
- These customers either must dial a special 4 digit code to access
our
switch or acquire a box that dials
automatically.
|
· |
Commercial
- Smaller business are treated the same as residential customers.
Larger
businesses’ PBX (Telephony system) units are programmed to dial the 4
digit code automatically.
|
· |
Governmental
agencies - Includes the United Nations World Economic Forum, the
Argentine
Embassy and the Israeli Embassy.
|
· |
Resellers,
such as WorldNet - We provide them with our telephone and messaging
services for a wholesale price, calling cards are treated by resellers.
For WorldNet we also provide the billing
system.
|
· |
Indirect
telephone service: Using a four digit access code we resell telephone
services provided by other carriers or through the use of our own
platform. This four-digit access code is used so that that people
in Great
Britain can dial in order to reach certain other carriers. This
enables us
to take calls originated by customers and route them to different
destinations.
|
· |
PIN
access using 0800 free numbers: Using 0800 free numbers and PIN
access
codes for client identification, our customers can call from almost
any
phone, including British Telecom pay phones, to access our platform
and
make calls to any destination.
|
· |
Mobile
access using 0800 free numbers: This service is similar to our
PIN access
service but uses mobile telephone devices. The identification of
the
client is automatic and PIN identifier numbers are not required.
|
· |
Email
to Facsimile service: Our Email2Fax service allows customers with
an
Internet Email account to send facsimiles at a discounted cost.
The email
arrives at our Internet server that we send via facsimile through
high-speed facsimile modems to the proper destination. We issue
a
confirmation every 15 minutes indicating: (a) all successful or
failed
facsimile transmissions; and (b) a complete list of transmissions,
including date and time of delivery, destination number, pages,
duration,
subject, and answerback of the transmission. Email2Fax will send
a
facsimile based on a pre-defined table of retries. If a facsimile
does not
go through within the pre-defined time, Email2Fax will cancel the
facsimile and a report of the failed transmission will be included
in the
next status report.
|
· |
Print
to Facsimile service: Similar to our Email2Fax service, anyone
with
Windows 95 / XP and an Internet browser will be able to utilize
our
Print2Fax service to send a facsimile through their printer driver,
usually at a discounted cost. Using any Windows application that
supports
printing, the user selects the printer driver to receive a dialog
box that
allows entry of: (a) the recipient name and fax number including
multiple
recipients, sent directly “To” or copied “CC”; (b) the sender’s name; and
(c) the subject.
|
· |
Facsimile
to Email or Cyber Number: This service allows the user to receive
facsimile messages directly to an email address through the use
of a
personal identification number.
|
· |
Nodal
Services: This service enables our business customers to use a
small
platform located in their respective country, to establish their
own
messaging services within that country, including sending and receiving
customer facsimiles.
|
· |
Auracall:
This is a service that was introduced in approximately March 2002,
which
permits any individual with a British Telecom line to make international
calls at a lower cost and without prepayment for setting up an
account
with another carrier. The Auracall service can be accessed by any
business
or residential user through our website at www.auracall.com. When
customers need to make an international or national call they can
dial the
appropriate designed number for that country and save on calling
rates
over the current British Telecommunications published rates by
gaining
access to our switch and providing savings on a per minute
basis.
|
· |
Story
Telecom: Initiates, markets and distributes prepaid calling cards
that are
served by our switch and systems. Story supplies the prepaid calling
cards
to retail stores through its network of dealers. The calling card
enables
the holder to call anywhere in the world by dialing a toll free
number
from any telephone that routes the holder’s call to our Interactive Voice
Response System that automatically asks for the holder’s private pin code,
validates the code dialed by the customer, and tells the credit
balance of
the card. The holder is then instructed to dial to his or her desired
destination, at which time our Interactive Voice Response System
tells the
holder how long he or she can speak according to the balance on
the card
and what the cost per minute is. The holder of the card can use
the card
repeatedly until the balance is zero.
|
· |
International
Toll Free Calling Card Service: We began offering international
toll free
calling card service in approximately June 2002 from the United
States,
Canada, France, Germany, Greece, Israel, Chile, Columbia, Japan,
Thailand,
Hong Kong, Indonesia, Australia, New Zealand, Belgium, Netherlands,
Austria, Italy, Switzerland, Spain, Poland, Hungary, Ireland, Norway,
Philippines, South Korea and
Sweden.
|
· |
Internet
Based Customer Service and Billing Interface: In June 2002, we
completed
the creation of our Internet based customer service and billing
interface
at www.xfone.com, which includes on-line registration, full account
control, and payment and billing functions and information
retrieval.
|
· |
Partner
Division - Our Partner Division operates as a separate profit center
by
attempting to recruit new resellers and agents to market our products
and
services and to provide support and guidance to resellers and agents.
|
· |
Operations
Division - Our Operations Division provides the following operational
functions to our business: (a) 24 hour/7 day a week technical support;
(b)
inter-company network; (c) hardware and software installations;
and (d)
operating switch and other platforms.
|
· |
Administration
Division - Our Administration Division provides the billing, collection,
credit control, and customer support aspects of our
business.
|
· |
Research
and Development - The function of our Research and Development
Division is
to develop and improve our billing system, switch and telephony
platforms,
websites and special projects.
|
· |
Retail
- Our Retail Division is responsible for our marketing and selling
campaigns that target potential and existing retail
customers.
|
· |
We
actively recruit independent contractor agents and resellers who
purchase
telephone traffic directly from us at a discount, and who then
resell this
telephone traffic to their customers at a mark-up according to
their own
price lists;
|
· |
We
use direct marketing, including by newspaper and radio advertisements;
|
· |
We
utilize agents that sell our services directly to customers at
our
established prices; these agents receive a commission of approximately
5%-10% of the total sale amount less any bad debts;
|
· |
We
attend telecommunications trade shows to promote our services;
|
· |
We
utilize the Internet as an additional distribution channel for
our
services. We utilize Xfone.com as our brand name for our new e-commerce
telecommunications operations.
|
· |
Teleglobe
International - 35%
|
· |
British
Telecommunications - 24%
|
· |
Worldcom
- 20%
|
· |
ITXC
Corporation - 15%
|
|
|
Six
months Ended
|
|||
|
|
June
30,
|
|||
|
|
2005
|
|
2004
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Revenues
|
|
100%
|
|
100%
|
|
Cost
of revenues
|
|
-67%
|
|
-70%
|
|
|
|
|
|
|
|
Gross
profit
|
|
33%
|
|
30%
|
|
Operating
expenses:
|
|
|
|
|
|
Research
and development
|
|
0%
|
|
0%
|
|
Marketing
and selling
|
|
-10%
|
|
-15%
|
|
General
and administrative
|
|
-22%
|
|
-10%
|
|
|
|
|
|
|
|
Total
operating expenses
|
|
-32%
|
|
-25%
|
|
|
|
|
|
|
|
Operating
profit
|
|
1%
|
|
5%
|
|
Financing
expenses - net
|
|
-1%
|
|
0%
|
|
Equity
in income of affiliated company
|
|
1%
|
|
0%
|
|
Income
before minority interest and taxes
|
|
1%
|
|
5%
|
|
Minority
Interest
|
|
1%
|
|
0%
|
|
Income
Before taxes
|
|
2%
|
|
5%
|
|
Taxes
on income
|
|
-1%
|
|
-1%
|
|
Net
income
|
|
2%
|
|
4%
|
|
|
|
|
|
For
the 6 months
|
For the 6 months
|
||||||||||||||||||||
|
|
|
|
|
Period
Ended
|
Period
Ended
|
||||||||||||||||||||
|
|
|
|
|
June
30, 2005
|
June
30, 2004
|
||||||||||||||||||||
|
|
|
|
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
||||||||||||||||||||
Telephone
& Messaging
|
|
|
£4,384,382
£2,162,866
|
|||||||||||||||||||||||
Mobile
|
|
|
|
254,999 186,215
|
||||||||||||||||||||||
Calling
cards
|
|
|
1,853,951
|
2,190,629
|
||||||||||||||||||||||
|
|
|
£6,493,332
|
£4,539,710
|
|
|
Six
months Ended
|
|||
|
|
June
30,
|
|||
|
|
2005
|
|
2004
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Regular
telephony voice service
|
|
|
|
|
|
and
others:
|
|
4,345,076
|
|
2,288,238
|
|
Story
Telecom
|
|
1,844,825
|
|
1,980,193
|
|
WorldNet
|
|
303,431
|
|
271,279
|
|
|
|
6,493,332
|
|
4,539,710
|
Year
ended December 31
|
|||||||||||||||||||||||
2004
|
2003
|
2002
|
2001
|
||||||||||||||||||||
Revenues
|
100.0
|
100.00
|
100.00
|
100.00
|
|||||||||||||||||||
Cost
of Revenues
|
-70.53
|
-61.36
|
-58.66
|
%
|
-61.29
%
|
||||||||||||||||||
Gross
Profit
|
29.47
|
%
|
38.64
|
%
|
41.34
|
38.71
|
|||||||||||||||||
Operating
Expenses:
|
|||||||||||||||||||||||
Research
and Development
|
-0.23
|
%
|
-0.61
|
%
|
-0.86
|
%
|
-1.16
|
%
|
|||||||||||||||
Marketing
and Selling
|
-14.35
|
-14.98
|
%
|
-8.56
|
%
|
-8.24
|
%
|
||||||||||||||||
General
and Administrative
|
-13.89
|
-13.89
|
%
|
-23.48
|
%
|
-20.46
|
%
|
||||||||||||||||
Total
Operating Expenses
|
-28.47
|
-29.49
|
%
|
-32.90
|
%
|
-29.86
|
%
|
||||||||||||||||
Income
before Taxes
|
0.63
|
%
|
8.76
|
%
|
8.39
|
7.72
|
|||||||||||||||||
Net
Income
|
0.35
|
5.79
|
%
|
6.44
|
5.48
|
2004
|
2003
|
||
Telephone
and messaging services
|
5,930,541
|
3,996,732
|
|
Mobile
phones
|
480,451
|
503,475
|
|
Calling
Cards
|
4,919,124
|
2,781,924
|
|
Total
|
11,332,116
|
7,282,184
|
2004
|
2003
|
||
Regular
telephony voice service
|
|||
and
others:
|
£5,861,345
|
£4,015,448
|
|
Story
Telecom
|
£4,778,564
|
£2,715,231
|
|
WorldNet
|
£698,832
|
£551,502
|
|
Total
Revenues
|
£11,330,116
|
£7,282,181
|
|
Six
months Ended
|
|||
|
June
30,
|
|||
|
2005
|
|
2004
|
|
|
Unaudited
|
|
Unaudited
|
|
Regular
telephony voice service
|
|
|
|
|
and
others:
|
2,358,441
|
|
1,099,394
|
|
Story
Telecom
|
1,734,136
|
|
1,868,107
|
|
WorldNet
|
242,952
|
|
209,534
|
|
Total
Cost of Revenues
|
4,335,529
|
|
3,177,035
|
|
|
Six
months Ended
|
|||
|
|
June
30,
|
|||
|
|
2005
|
|
2004
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Regular
telephony voice service
|
|
|
|
|
|
and
others:
|
|
54.3%
|
|
48.0%
|
|
Story
Telecom
|
|
94.0%
|
|
94.3%
|
|
WorldNet
|
|
80.1%
|
|
77.2%
|
2004
|
2003
|
||
Regular
Telephony Services and others
|
2,398,938
|
1,603,774
|
|
Story
Telecom
|
4,508,079
|
2,561,320
|
|
Worldnet
|
384,358
|
303,326
|
|
Total:
|
£7,991,375
|
£4,468,420
|
|
|
|||
Year
1
|
|
£151,787
|
|
|
Year
2
|
|
£93,668
|
|
(i)
|
The
Board of Directors calls for a Special Meeting of shareholders
to be held
at 10:00 am on December 8, 2005, at the Company's offices located
at 2506
Lakeland Drive, Suite 405 Jackson, Mississippi, United States
(the
"Special Meeting"). Only shareholders of record at the close
of business
on November 14, 2005 shall be entitled to vote at the Special
Meeting.
|
(ii)
|
The
Board of Directors adopts the Company's 2004 Stock Option Plan
which is
designated for the benefit of employees, officers, directors,
consultants
and subcontractors of the Company, including its subsidiaries.
See
Exhibit A.
The Board of Directors recommends that shareholders vote FOR
the approval
of the Company's 2004 Stock Option Plan at the Special
Meeting.
|
(iii)
|
The
Board of Directors approves the acquisition of I-55 Internet
Services,
Inc. pursuant to that certain Agreement and Plan of Merger by
and among
the Company, Xfone USA, Inc., I-55 Internet Services, Inc. and
the
Principals (as defined therein) dated August 18, 2005 (including
the First
Amendment to the Agreement and Plan of Merger dated October 10,
2005, and
the related Management Agreement dated October 11, 2005), including,
the
issuance of shares of common stock of the Company and/or warrants
to
purchase shares of common stock of the Company to shareholders
and/or
debt-holders of I-55 Internet Services, Inc. See
Exhibit B.
The Board of Directors recommends that shareholders vote FOR
the approval
of the acquisition of I-55 Internet Services, Inc. at the Special
Meeting.
|
(iv)
|
The
Board of Directors approves the acquisition of I-55 Telecommunications,
LLC pursuant to that certain Agreement and Plan of Merger by
and among the
Company, Xfone USA, Inc., I-55 Telecommunications, LLC and the
Principal
(as defined therein) dated August 26, 2005 (including the related
Management Agreement dated October 12, 2005), including, the
issuance of
shares of common stock of the Company and/or warrants to purchase
shares
of common stock of the Company to shareholders and/or debt-holders
of I-55
Telecommunications, LLC. See
Exhibit C.
The Board of Directors recommends that shareholders vote FOR
the approval
of the acquisition of I-55 Telecommunications, LLC at the Special
Meeting.
|
(v)
|
The
Board of Directors approves an additional financing transaction
by and
among the Company and investors (the "Additional Financing").
The
Additional Financing should not exceed an aggregate of 1,100,000
shares of
common stock at a purchase price of $2.50 per share together
with 550,000
warrants to purchase shares of common stock, 275,000 of which
are
exercisable at $3.00 per share for a period of five years and
275,000 of
which are exercisable at $3.25 per share for a period of five
years. The
Company will enter into a definitive agreement with the investors
on or
before December 1, 2005. The Board of Directors recommends that
shareholders vote FOR the approval of the Additional Financing
at the
Special Meeting.
|
(vi)
|
The
Board of Directors ratifies the financial transaction by and
among the
Company, Xfone USA, Inc., eXpeTel Communications, Inc., Gulf
Coast
Utilities, Inc. and Laurus Master Fund, Ltd. pursuant to that
certain
Securities Purchase Agreement dated September 27, 2005, the Related
Agreements (as defined therein) and all the other related agreements.
See
Exhibit D.
The Board of Directors recommends that shareholders vote FOR
the
ratification of this financial transaction at the Special
Meeting.
|
(vii)
|
The
Board of Directors ratifies the financial transaction by and
among the
Company, Crestview Capital Master, LLC, Burlingame Equity Investors
and
Mercantile Discount - Provident Funds pursuant to that certain
Securities
Purchase Agreement dated September 28, 2005, and any other Transaction
Documents (as defined therein), including the amendment to the
Securities
Purchase Agreement dated October 31, 2005. See
Exhibit E.
The Board of Directors recommends that shareholders vote FOR
the
ratification of this financial transaction at the Special
Meeting.
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation into U.S.$
|
|||||||
Current
assets
|
|||||||
Cash
|
£ |
797,097
|
$
|
1,538,397
|
|||
Accounts
receivable, net
|
2,271,448
|
4,383,895
|
|||||
Prepaid
expenses, other receivables
|
693,524
|
1,338,501
|
|||||
Loan
to shareholder
|
123,965
|
239,252
|
|||||
Total
Current Assets
|
3,886,034
|
7,500,045
|
|||||
Loan
to shareholder
|
123,966
|
239,254
|
|||||
Investments
|
20,885
|
40,308
|
|||||
Fixed
assets
|
|||||||
Cost
|
1,516,854
|
2,927,528
|
|||||
Less
- accumulated depreciation
|
(261,561
|
)
|
(504,813
|
)
|
|||
Total
fixed assets
|
1,255,293
|
2,422,715
|
|||||
Other
assets
|
57,106
|
110,215
|
|||||
Total
assets
|
£ |
5,343,284
|
$
|
10,312,537
|
December
31,
2004
|
December
31,
2004
|
||||||
|
Convenience
translation into U.S.$
|
||||||
Current
liabilities
|
|||||||
Notes
payable - current portion
|
£ |
72,041
|
$
|
139,039
|
|||
Trade
payables
|
2,035,368
|
3,928,260
|
|||||
Other
liabilities and accrued expenses
|
224,032
|
432,382
|
|||||
Obligations
under capital leases - current portion
|
147,988
|
285,617
|
|||||
Total
current liabilities
|
2,479,429
|
4,785,298
|
|||||
Deferred
taxes
|
52
|
101
|
|||||
Notes
payable
|
509,867
|
984,043
|
|||||
Obligation
under capital leases
|
141,944
|
273,952
|
|||||
Total
liabilities
|
£ |
3,131,292
|
$
|
6,043,394
|
|||
Commitments
and Contingencies
|
|||||||
Shareholders'
equity
|
|||||||
Preferred
stock - 50,000,000 shares authorized, none issued
|
|||||||
Common
stock:
|
|||||||
25,000,000
shares authorized,(pound).0006896 par value;
|
|||||||
6,220,871
issued and outstanding
|
4,290
|
8,279
|
|||||
Foreign
currency translation adjustment
|
1,210
|
2,335
|
|||||
Contributions
in excess of par value
|
1,373,556
|
2,650,963
|
|||||
Retained
earnings
|
832,936
|
1,607,566
|
|||||
Total
shareholders' equity
|
2,211,992
|
4,269,143
|
|||||
Total
liabilities and shareholders' equity
|
£ |
5,343,284
|
$
|
10,312,537
|
Years
Ended December
31, |
Years
Ended December
31, |
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Revenues
|
£ |
11,330,116
|
£ |
7,282,181
|
$
|
21,867,124
|
$
|
14,054,609
|
|||||
Cost
of revenues
|
(7,991,375
|
)
|
(4,468,420
|
)
|
(15,423,353
|
)
|
-8,624,051
|
||||||
Gross
profit
|
3,338,741
|
2,813,761
|
6,443,771
|
5,430,558
|
|||||||||
Operating
expenses:
|
|||||||||||||
Research
and development
|
(25,945
|
)
|
(44,553
|
)
|
(50,074
|
)
|
-85,987
|
||||||
Marketing
and selling
|
(1,626,288
|
)
|
(1,091,012
|
)
|
(3,138,736
|
)
|
-2,105,653
|
||||||
General
and administrative
|
(1,573,726
|
)
|
(1,011,829
|
)
|
(3,037,291
|
)
|
-1,952,830
|
||||||
Total
operating expenses
|
(3,225,959
|
)
|
(2,147,394
|
)
|
(6,226,101
|
)
|
-4,144,470
|
||||||
Operating
profit
|
112,782
|
666,367
|
217,670
|
1,286,087
|
|||||||||
Financing
expenses - net
|
(83,403
|
)
|
(44,283
|
)
|
(160,968
|
)
|
-85,466
|
||||||
Other
income
|
21,128
|
15,817
|
40,777
|
30,527
|
|||||||||
Income
before taxes
|
50,507
|
637,901
|
97,480
|
1,231,148
|
|||||||||
Equity
in income of affiliated company
|
20,885
|
--
|
40,308
|
--
|
|||||||||
Income
before taxes
|
71,392
|
637,901
|
137,788
|
1,231,148
|
|||||||||
Taxes
on income
|
(31,518
|
)
|
(216,456
|
)
|
(60,830
|
)
|
-417,760
|
||||||
Net
income
|
£ |
39,874
|
£ |
421,445
|
$
|
76,958
|
$
|
813,388
|
|||||
Ernings
Per Share:
|
|||||||||||||
Basic
|
£ |
0.007
|
£ |
0.08
|
$
|
0.013
|
$
|
0.154
|
|||||
Diluted
|
£ |
0.005
|
£ |
0.08
|
$
|
0.009
|
$
|
0.154
|
Number
of
Ordinary
Shares
|
Share
Capital
|
Contributions
in
excess of
par
value
|
Foreign
Currency
translation
adjustments
|
Retained
Earnings
|
Total
Shareholders'
Equity
|
||||||||||||||
Balance
at January 1, 2003
|
5,060,889
|
£ |
3,490
|
£ |
180,219
|
--
|
£ |
457,887
|
£ |
641,596
|
|||||||||
Issuance
of shares
|
56,795
|
40
|
13,295
|
--
|
--
|
13,335
|
|||||||||||||
Net
income
|
--
|
--
|
--
|
--
|
421,445
|
421,445
|
|||||||||||||
Dividend
payable
|
--
|
--
|
--
|
--
|
(86,270
|
)
|
(86,270
|
) | |||||||||||
Balance
at December 31, 2003
|
5,117,684
|
£ |
3,530
|
£ |
193,514
|
--
|
£ |
793,062
|
£ |
990,106
|
|||||||||
Balance
at January 1, 2004
|
|
|
5,117,684
|
£ |
3,530
|
£ |
193,514
|
--
|
£ |
793,062
|
£ |
990,106
|
|||||||
Issuance
of shares
|
1,103,187
|
760
|
1,180,042
|
--
|
--
|
1,180,802
|
|||||||||||||
Currency
translation
|
--
|
--
|
--
|
1,210
|
--
|
1,210
|
|||||||||||||
Net
income
|
--
|
--
|
--
|
--
|
39,874
|
39,874
|
|||||||||||||
Dividend
payable
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||
Balance
at December 31, 2004
|
6,220,871
|
£ |
4,290
|
£ |
1,373,556
|
£ |
1,210
|
£ |
832,936
|
£ |
2,211,992
|
||||||||
Convenience
translation into U.S.$:
|
|||||||||||||||||||
Balance
at January 1, 2004
|
5,117,684
|
$
|
6,495
|
$
|
356,066
|
--
|
$
|
1,459,234
|
1,821,795
|
||||||||||
Issuance
of shares
|
1,103,187
|
1,467
|
2,277,481
|
--
|
--
|
2,278,948
|
|||||||||||||
Currency
translation
|
--
|
--
|
--
|
2,335
|
--
|
2,335
|
|||||||||||||
Net
income
|
--
|
--
|
--
|
--
|
76,957
|
76,957
|
|||||||||||||
Change
of currency rates
|
--
|
317
|
17,416
|
--
|
71,375
|
89,108
|
|||||||||||||
Dividend
payable
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||
Balance
at December 31, 2004
|
6,220,871
|
$
|
8,279
|
$
|
2,650,963
|
$
|
2,335
|
$
|
1,607,566
|
$
|
4,269,143
|
Years
Ended December
31, |
Years
Ended December
31, |
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Cash
flow from operating activities
|
|||||||||||||
Net
income
|
£ |
39,874
|
£ |
421,445
|
$
|
76,957
|
$
|
813,389
|
|||||
Adjustments
to reconcile net income to net
|
|||||||||||||
cash
(used in) provided by operating activities
|
(1,011,980
|
)
|
298,159
|
(1,953,121
|
)
|
575,447
|
|||||||
Net
cash (used in) provided by operating activities
|
(972,106
|
)
|
719,604
|
(1,876,164
|
)
|
1,388,836
|
|||||||
Cash
flow from investing activities
|
|||||||||||||
Purchase
of other assets
|
(57,816
|
)
|
--
|
(111,585
|
)
|
--
|
|||||||
Purchase
of equipment
|
(635,905
|
)
|
(108,270
|
)
|
(1,227,297
|
)
|
(208,961
|
)
|
|||||
Proceeds
from sale of fixed assets
|
--
|
3,500
|
--
|
6,755
|
|||||||||
Net
cash used in investing activities
|
(693,721
|
)
|
(104,770
|
)
|
(1,338,882
|
)
|
(202,206
|
)
|
|||||
Cash
flow from financing activities
|
|||||||||||||
Proceeds
from long term loans from banks and others
|
578,741
|
(4,001
|
)
|
1,116,970
|
(7,722
|
)
|
|||||||
Repayment
of capital lease obligation
|
(187,357
|
)
|
(55,862
|
)
|
(361,599
|
)
|
(107,814
|
)
|
|||||
Proceeds
from issuance of common stock
|
1,180,802
|
13,335
|
2,278,948
|
25,737
|
|||||||||
Dividend
paid
|
(86,270
|
)
|
(63,261
|
)
|
(166,501
|
)
|
(122,094
|
)
|
|||||
Net
cash provided by (used in) financing activities
|
1,485,916
|
(109,789
|
)
|
2,867,818
|
(211,893
|
)
|
|||||||
Net
(decrease) increase in cash
|
(179,911
|
)
|
505,045
|
(347,227
|
)
|
974,737
|
|||||||
Cash,
beginning of year
|
977,008
|
471,963
|
1,885,625
|
910,889
|
|||||||||
Cash,
at end of year
|
£ |
797,097
|
£ |
977,008
|
$
|
1,538,397
|
$
|
1,885,626
|
|||||
Supplemental
disclosures of cash flow information:
|
|||||||||||||
Net
cash paid during the year for:
|
|||||||||||||
Income
taxes
|
£ |
261,896
|
£ |
14,044
|
$
|
505,459
|
$
|
27,105
|
|||||
Interest
|
£ |
30,347
|
£ |
11,213
|
$
|
58,570
|
$
|
21,641
|
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Acquired
equipment under capital lease obligation
|
£ |
319,953
|
£ |
86,316
|
$
|
617,509
|
$
|
166,590
|
|||||
Issuance
of shares of common stock for
|
|||||||||||||
Compensation
for professional services
|
--
|
--
|
|||||||||||
Number
of shares
|
37,500
|
--
|
37,500
|
--
|
|||||||||
Amount
|
£ |
60,120
|
--
|
$
|
116,032
|
--
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Depreciation
and amortization
|
£ |
124,200
|
£ |
89,592
|
$
|
239,706
|
$
|
172,913
|
|||||
Bad
debt expense
|
125,333
|
109,532
|
241,894
|
211,397
|
|||||||||
Stock
issued for professional services
|
--
|
--
|
--
|
--
|
|||||||||
249,533
|
199,124
|
481,600
|
384,310
|
||||||||||
Changes
in assets and liabilities:
|
|||||||||||||
Increase
in trade receivables
|
(1,132,957
|
)
|
(412,627
|
)
|
(2,186,608
|
)
|
(796,370
|
)
|
|||||
Increase
in other receivables
|
(352,580
|
)
|
(160,359
|
)
|
(680,479
|
)
|
(309,493
|
)
|
|||||
Decrease
in shareholder loans
|
38,805
|
16,394
|
74,894
|
31,640
|
|||||||||
Equity
in earnings of investments
|
(20,885
|
)
|
--
|
(40,308
|
)
|
--
|
|||||||
Decrease
in trade payables
|
397,938
|
461,247
|
768,020
|
890,207
|
|||||||||
Decrease
(increase) in other payables
|
(155,777
|
)
|
183,271
|
(300,650
|
)
|
353,713
|
|||||||
Increase
(decrease) in deferred taxes
|
(36,057
|
)
|
11,109
|
(69,590
|
)
|
21,440
|
|||||||
(1,261,513
|
)
|
99,035
|
(2,434,721
|
)
|
191,137
|
||||||||
Total
adjustments
|
£ |
(1,011,980
|
)
|
£ |
298,159
|
$
|
(1,953,121
|
)
|
$
|
575,447
|
A.
|
Xfone,
Inc. (“Xfone”) was incorporated in Nevada, U.S.A. in September, 2000 and
is a provider of long distance voice and data telecommunications
services,
primarily in the United Kingdom.
|
B.
|
The
financial statements of the Company have been prepared in Sterling
(“£”)
since this is the currency of the prime economic environment,
the U.K., in
which the operations of the Company are conducted.
|
C.
|
The
financial statements have been translated into U.S. dollars
using the rate
of exchange of the U.S. dollar at December 31, 2004. The translation
was
made solely for the convenience of the readers. It should be
noted that
the £ figures do not necessarily represent the current cost amounts
of the
various elements presented and that the translated U.S. dollar
figures
should not be construed as a representation that the £ currency amounts
actually represented, or could be converted into, U.S. dollars.
The
representative rate of exchange of the £ at December 31, 2004 was £1 =
1.93 U.S.$.
|
A.
|
Principles
of Consolidation and Basis of Financial Statement Presentation
|
A
|
minority
interest in the loss of a subsidiary will cease to be recorded
when it’s
respective equity interest is reduced to zero and below. Such
unrecorded
minority losses will only be recorded as the respective subsidiary’s
future profits exceed cumulative unrecorded losses.
|
B.
|
Accounts
Receivable
|
C.
|
Investments
|
D.
|
Equipment
|
Method
|
Useful
Life
|
|||
Switching
equipment
|
straight
line
|
10
years
|
||
Machinery
and equipment
|
reducing
balance and straight line
|
3-4
years
|
||
Furniture
and fixtures
|
reducing
balance and straight line
|
4-14
years
|
||
Motor
vehicles
|
reducing
balance
|
4
years
|
E.
|
Other
Intangible Assets
|
F.
|
Long-Lived
Assets
|
G.
|
Revenue
Recognition
|
H.
|
Reclassification
|
I.
|
Use
of Estimates
|
J.
|
Earnings
Per Share
|
K.
|
Income
Taxes
|
L.
|
Stock-Based
Compensation
|
M.
|
Foreign
Currency Translation
|
N.
|
Recent
Accounting Pronouncements G.
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation
into
U.S.$
|
|||||||
Prepaid
acquisition costs
|
£ |
130,143
|
$
|
251,176
|
|||
Other
prepaid expenses
|
184,781
|
356,627
|
|||||
Due
from Swiftglobal, Limited (nonaffiliated entity)
|
24,363
|
47,021
|
|||||
Due
from Story Ltd. (affiliated entity)
|
15,960
|
30,803
|
|||||
Due
from WS Telecom Inc.
|
142,429
|
274,888
|
|||||
Other
receivables
|
195,848
|
377,986
|
|||||
|
£
|
693,524 |
$
|
1,338,501
|
Convenience
translation into US$
|
|||||||
2005
|
£ |
123,965
|
$
|
239,252
|
|||
2006
|
123,966
|
239,254
|
|||||
£ |
247,931
|
$
|
478,506
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation
into
U.S.$
|
|||||||
Prepaid
acquisition costs
|
£ |
130,143
|
$
|
251,176
|
|||
Cost
|
|||||||
Equipment
held under capital lease
|
£ |
656,781
|
$
|
1,267,587
|
|||
Office
furniture and equipment
|
46,187
|
89,141
|
|||||
Development
costs
|
92,815
|
179,133
|
|||||
Compuer
equipment
|
721,071
|
1,391,667
|
|||||
|
£ | 1,516,854 |
$
|
2,927,528
|
|||
Accumulated
Depreciation under capital lease
|
|||||||
Equipment
held under capital lease
|
£ |
125,630
|
$
|
242,466
|
|||
Office
furniture and equipment
|
14,693
|
28,358
|
|||||
Development
costs
|
35,226
|
67,986
|
|||||
Computer
equipment
|
86,012
|
166,003
|
|||||
|
£
|
261,561 |
$
|
504,813
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation
into
U.S.$
|
|||||||
Prepaid
acquisition costs
|
£ |
130,143
|
$
|
251,176
|
|||
Cost
|
£ |
57,816
|
$
|
111,585
|
|||
Accumulated
amortization
|
710
|
1,370
|
|||||
|
£ |
57,106
|
$
|
110,215
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation
into
U.S.$
|
|||||||
Prepaid
acquisition costs
|
£ |
130,143
|
$
|
251,176
|
|||
Corporate
taxes
|
£ |
81,412
|
$
|
157,125
|
|||
Professional
fees
|
85,226
|
164,487
|
|||||
Payroll
and other taxes
|
17,901
|
34,549
|
|||||
Others
|
39,493
|
76,221
|
|||||
|
£ | 224,032 |
$
|
432,382
|
December
31,
2004
|
December
31,
2004
|
||||||
Convenience
translation
into
U.S.$
|
|||||||
Prepaid
acquisition costs
|
£ |
130,143
|
$
|
251,176
|
|||
First
National Finance - maturity 2005, annual
|
£ |
2,000
|
$
|
3,860
|
|||
Interest
rate 7.16%
|
|||||||
Newcourt
- maturity 2004-5, annual interest rate 7.16%
|
1,167
|
2,252
|
|||||
Bank
Hapoalim - maturity, October 2009 annual
interest of the bank's prime rate plus
1%, payable in 58 equal payments of
|
380,497
|
734,359
|
|||||
Pound
7,654 including interest
|
|
|
|||||
Shareholder
(minority interest holder) due and payable, November 2008
|
|||||||
annual
interest at Israeli consumer price index plus 4%
|
198,244
|
382,611
|
|||||
|
581,908
|
1,123,082
|
|||||
Less
current portion
|
72,041
|
139,039
|
|||||
|
£ |
509,867
|
$
|
984,043
|
Convenience
translation into US$
|
|||||||
December
31,
|
|
|
|||||
2005
|
£ |
72,041
|
$
|
139,039
|
|||
2006
|
73,560
|
141,971
|
|||||
2007
|
78,564
|
151,629
|
|||||
2008
|
282,153
|
544,555
|
|||||
2009
|
75,590
|
145,888
|
|||||
|
£ | 581,908 |
$
|
1,123,082
|
Convenience
translation into US$
|
|||||||
December
31,
|
|
|
|||||
2005
|
|
£ |
164,079
|
$
|
316,672
|
||
2006
|
117,961
|
227,665
|
|||||
2007
|
33,674
|
64,991
|
|||||
Total
minimum lease payments
|
315,714
|
609,328
|
|||||
Less:
amount representing interest
|
(25,782
|
)
|
(49,759
|
)
|
|||
Present
value of net minimum lease payment
|
£ |
289,932
|
$
|
559,569
|
Convenience
translation into US$
|
|||||||
Defered
tax liabilities:
|
£ |
27,103
|
$
|
52,309
|
|||
Accelerated
tax writeoff of fixed assets
|
|||||||
Deferred
tax assets:
|
|||||||
Allowance
for doubtful debts
|
27,051
|
52,208
|
|||||
Net
deferred taxes liabilities
|
£ |
52
|
$
|
101
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2004
|
2003
|
|||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Income
tax computed at statutory rate
|
£ |
17,969
|
£ |
160,550
|
$
|
34,680
|
$
|
309,862
|
|||||
Effect
of tax authority adjustments
|
11,601
|
12,435
|
22,390
|
24,000
|
|||||||||
Other
|
--
|
1,638
|
--
|
3,161
|
|||||||||
Effect
of permanent differences (including
|
--
|
||||||||||||
effect
of nonconsolidated tax filings)
|
1,948
|
42,656
|
3,760
|
82,326
|
|||||||||
Utilization
of net operating loss
|
--
|
(823
|
)
|
--
|
(1,589
|
)
|
|||||||
Provision
for income taxes
|
£ |
31,518
|
£ |
216,456
|
$
|
60,830
|
$
|
417,760
|
Month
Issued
|
Number
of
Shares
|
Price
Per
share
|
Share
capital
|
Contributions
in
excess
of par Value
|
Total
issue
Price
|
|||||||||||
February
|
986,737
|
1.628
|
£ |
680.00
|
£ |
1,605,728
|
£ |
1,606,408
|
||||||||
Cost
of issuance in February
|
(433,051
|
)
|
(433,051
|
)
|
||||||||||||
May
|
3,000
|
1.618
|
2
|
4,852
|
4,854
|
|||||||||||
July
|
3,734
|
0.694
|
2
|
2,589
|
2,591
|
|||||||||||
November
|
109,716
|
76
|
(76
|
)
|
0
|
|||||||||||
|
|
|
1,103,187
|
|
|
|
|
£
|
760.00
|
|
£ |
1,180,042
|
£ |
1,180,802
|
2004
|
Exercise
price
|
||||||
Options
outstanding at the beginning of the period
|
--
|
--
|
|||||
Granted
|
3,200,000
|
$
|
3.50
|
||||
Forfeited
|
--
|
--
|
|||||
Options
outstanding at the end of the period
|
3,200,000
|
$
|
3.50
|
||||
Exercised
at end of the period
|
--
|
--
|
|||||
Weighted
average fair value of options granted
|
--
|
$
|
0.427
|
Options
Outstanding
|
||||||
Price
range
|
Number
outstanding
12.31.2004
|
Average
remaining
life
(years)
|
Average
exercise
price
|
|||
$3.50
|
3,200,000
|
6
|
$3.50
|
Period
Ended December 31, 2004
|
|||||||
Reported
|
Proforma
|
||||||
Cost
of compensation - net
|
£ |
--
|
£ |
708,615
|
|||
Net
income (loss) for the period
|
39,874
|
(668,741
|
)
|
||||
Basic
net earnings (loss) per share
|
0.007
|
(0.111
|
)
|
||||
Diluted
net earning (loss) per share
|
0.005
|
(0.077
|
)
|
Year
Ended December 31, 2004
|
|||||||||||||
Income
(Numerator)
|
Shares
(Denominator)
|
Weighted
Average
Per
Share
Amounts
|
Per
Share
Amounts
|
||||||||||
Convenience
translation into U.S. $
|
|||||||||||||
Net
Income
|
£ |
39,874
|
|||||||||||
Basic
EPS:
|
|||||||||||||
Income
available to common stockholders
|
£ |
39,874
|
5,998,252
|
£ |
0.00
|
$
|
0.013
|
||||||
Effect
of dilutive securities:
|
|||||||||||||
Options
and warrants
|
--
|
2,634,698
|
--
|
--
|
|||||||||
Diluted
EPS:
|
|||||||||||||
Income
available to common stockholders
|
£ |
39,874
|
8,632,950
|
£ |
0.00
|
$
|
0.009
|
Year
Ended December 31, 2003
|
|||||||||||||
Income
(Numerator)
|
Shares
(Denominator)
|
Weighted
Average
Per
Share
Amounts
|
Per
Share
Amounts
|
||||||||||
Convenience
translation into U.S. $
|
|||||||||||||
Net
Income
|
£ |
421,445
|
|||||||||||
Basic
EPS:
|
|||||||||||||
Income
available to common stockholders
|
£ |
421,445
|
5,098,286
|
£ |
0.08
|
$
|
0.154
|
||||||
Effect
of dilutive securities:
|
|||||||||||||
Options
and warrants
|
--
|
500,000
|
--
|
--
|
|||||||||
Diluted
EPS:
|
|||||||||||||
Income
available to common stockholders
|
£ |
421,445
|
5,598,286
|
£ |
0.08
|
$
|
0.154
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
|||||||||||||
2004
|
2003
|
2004
|
2003
|
|||||||||||
Convenience
translation into U.S.$
|
||||||||||||||
A
|
Marketing
& Selling:
|
|
|
|
|
|||||||||
Advertising
|
£ |
60,363
|
£ |
25,365
|
116,500
|
$
|
48,954
|
|||||||
Consultancy
|
75,471
|
83,970
|
145,659
|
162,062
|
||||||||||
Commissions
|
1,408,860
|
964,623
|
2,719,099
|
1,861,723
|
||||||||||
Others
|
81,594
|
17,054
|
157,474
|
32,914
|
||||||||||
|
£ | 1,626,288 | £ |
1,091,012
|
$
|
3,138,732
|
$
|
2,105,653
|
||||||
B
|
General
& Administrative:
|
|||||||||||||
Salaries
& benefits
|
£ |
835,495
|
£ |
410,024
|
$
|
1,612,505
|
$
|
791,346
|
||||||
Rent
& maintenance
|
233,196
|
84,121
|
450,068
|
162,354
|
||||||||||
Communications
|
23,005
|
4,830
|
44,400
|
9,322
|
||||||||||
Professional
fees
|
149,911
|
224,087
|
289,328
|
432,488
|
||||||||||
Bad
debts
|
125,333
|
109,532
|
241,893
|
211,397
|
||||||||||
Depreciation
|
51,376
|
89,592
|
99,156
|
172,913
|
||||||||||
Others
|
155,410
|
130,124
|
299,941
|
251,138
|
||||||||||
|
£ | 1,573,726 | £ |
1,052,310
|
$
|
3,037,291
|
$
|
2,030,958
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Financing
Expenses, Net:
|
Convenience
translation into U.S.$
|
||||||||||||
Bank
charges
|
£ |
33,420
|
£ |
31,013
|
$
|
64,501
|
$
|
59,854
|
|||||
Interest
on capital leases
|
17,581
|
9,578
|
33,931
|
18,486
|
|||||||||
Foreign
currency exchange
|
31,027
|
2,305
|
59,882
|
4,449
|
|||||||||
Other
interest and charges
|
1,375
|
1,387
|
2,654
|
2,677
|
|||||||||
|
£ |
83,430
|
£ |
44,283
|
$
|
160,968
|
$
|
85,466
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Shareholder's
salaries
|
£ |
120,736
|
£ |
147,407
|
$
|
233,020
|
$
|
284,496
|
|||||
Bonus
|
£ |
5,000
|
£ |
-0
|
$
|
9,650
|
$
|
--
|
|||||
Cambeltown
Business Limited:
|
|||||||||||||
Fees
|
£ |
57,000
|
£ |
55,000
|
$
|
110,010
|
$
|
106,150
|
|||||
Consultancy
|
£ |
44,643
|
£ |
41,237
|
$
|
86,161
|
$
|
79,587
|
|||||
Due
to Campbeltown
|
£ |
6,950
|
£ |
6,950
|
$
|
13,414
|
$
|
13,414
|
|||||
Accrued
expenses
|
£ |
18,243
|
£ |
-
|
$
|
35,209
|
$
|
--
|
|||||
Vision
Consulatants Limited:
|
|||||||||||||
Fees
|
£ |
101,643
|
£ |
55,000
|
$
|
196,171
|
$
|
106,150
|
|||||
Story
Telecom Limited:
|
|||||||||||||
*
Revenues
|
£ |
4,778,564
|
£ |
2,715,231
|
$
|
9,222,629
|
$
|
5,240,396
|
|||||
Trade
payable
|
£ |
-
|
£ |
22,771
|
$
|
--
|
$
|
43,948
|
|||||
Commissions
|
£ |
296,339
|
£ |
38,930
|
$
|
571,934
|
$
|
75,135
|
|||||
*Due
from Story Telecom - net
|
£ |
1,137,863
|
£ |
413,644
|
$
|
2,196,076
|
$
|
798,333
|
|||||
*Directly
and indirectly through Global VOIP Ltd.
|
|||||||||||||
Auracall
Limited:
|
|||||||||||||
**Revenues
|
£ |
909,007
|
£ |
318,774
|
$
|
1,754,384
|
$
|
615,234
|
|||||
Commissions
|
£ |
496,822
|
£ |
171,234
|
$
|
958,866
|
$
|
330,482
|
|||||
Due
to Auracall - net
|
£ |
86,097
|
£ |
4,533
|
$
|
166,167
|
$
|
8,749
|
|||||
Trade
payable
|
£ |
-
|
£ |
18,040
|
$
|
--
|
$
|
34,817
|
|||||
**
Resulting from Auracall sales
|
|||||||||||||
Dionysos
Limited:
|
|
|
$
|
--
|
$
|
--
|
|||||||
Fees
|
£ |
16,274
|
£ |
-
|
$
|
31,409
|
$
|
--
|
Target
Monthly Revenue
|
Monthly
Bonus
|
Convenience
Translation US$
|
|||||
Up
to£125,000
|
£ |
--
|
$
|
--
|
|||
From£125,000
to£150,000
|
£ |
1,250
|
$
|
2,413
|
|||
From£150,000
to£175,000
|
£ |
2,500
|
$
|
4,825
|
|||
Over£175,000
|
£ |
2,750
|
$
|
5,308
|
Years
Ended
December
31,
|
|||||||
2004
|
2003
|
||||||
|
|||||||
Telephone
minute billing plus messaging services, including facsimilie,
nodal, and
e-mail related services
|
52
|
%
|
55
|
%
|
|||
Mobile
phone service
|
4
|
%
|
7
|
%
|
|||
Calling
cards
|
44
|
%
|
38
|
%
|
|||
|
100
|
%
|
100
|
%
|
•
|
Residential
- These customers either must dial “dial 1 service” or acquire a box that
dials automatically.
|
•
|
Commercial
- Smaller business are treated the same as residential customers.
Larger
businesses’ PBX units are programmed.
|
•
|
Governmental
agencies - Include the United Nations World Economic Forum,
the Argentine
Embassy and the Israeli Embassy.
|
•
|
Resellers,
such as WorldNet and Vsat - We provide them with our telephone
and
messaging services. For WorldNet we also provide the billing
system.
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Revenues
|
|||||||||||||
Telephone
& messaging
|
£ |
5,930,541
|
£ |
3,996,732
|
$
|
11,445,945
|
$
|
7,713,692
|
|||||
Mobile
|
480,451
|
503,475
|
927,270
|
971,707
|
|||||||||
Calling
Cards
|
4,919,124
|
2,781,974
|
9,493,909
|
5,369,210
|
|||||||||
Total
Revenues
|
£ |
11,332,116
|
£ |
7,282,184
|
$
|
21,867,124
|
$
|
14,054,609
|
|||||
Direct
Operating Expenses
|
|||||||||||||
Telephone
& Messaging
|
£ |
4,789,133
|
£ |
2,370,941
|
$
|
9,243,027
|
$
|
4,575,916
|
|||||
Mobile
|
375,598
|
416,918
|
724,904
|
804,652
|
|||||||||
Calling
Cards
|
4,578,359
|
2,604,703
|
8,836,233
|
5,027,077
|
|||||||||
Total
Direct Operating Expenses
|
£ |
9,743,090
|
£ |
5,392,562
|
£ |
18,804
|
10,407,645
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Direct
Operating Profit
|
|
|
|||||||||||
Telephone
& Messaging
|
£ |
1,141,408
|
£ |
1,625,791
|
$
|
2,202,918
|
$
|
3,137,776
|
|||||
Mobile
|
104,853
|
86,557
|
202,366
|
167,055
|
|||||||||
Calling
Cards
|
340,765
|
177,271
|
657,676
|
342,133
|
|||||||||
Total
Profits
|
£ |
1,587,026
|
£ |
1,889,619
|
$
|
3,062,960
|
$
|
3,646,964
|
|||||
Corporate
and common operating expenses
|
£ |
1,474,244
|
£ |
1,223,252
|
£ |
2,845,290
|
$
|
2,360,875
|
|||||
Operating
Profit
|
£ |
112,782
|
£ |
666,367
|
$
|
217,670
|
$
|
1,286,089
|
Years
Ended
December
31,
|
Years
Ended
December
31,
|
||||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Convenience
translation into U.S.$
|
|||||||||||||
Revenues
|
|||||||||||||
England
|
£ |
9,722,528
|
£ |
7,282,181
|
$
|
18,764,479
|
$
|
14,054,609
|
|||||
United
States
|
1,598,344
|
--
|
3,084,804
|
--
|
|||||||||
Israel
|
9,244
|
--
|
17,841
|
--
|
|||||||||
Total
revenues
|
£ |
11,330,116
|
£ |
7,282,181
|
$
|
21,867,124
|
$
|
14,054,609
|
|||||
Direct
Operating Expenses
|
|||||||||||||
England
|
£ |
8,841,441
|
£ |
5,392,562
|
$
|
17,063,981
|
$
|
10,407,645
|
|||||
United
States
|
882,908
|
--
|
1,704,012
|
--
|
|||||||||
Israel
|
18,741
|
--
|
36,170
|
--
|
|||||||||
Total
direct operating expenses
|
£ |
9,743,090
|
£ |
5,392,562
|
£ |
18,804,163
|
£ |
10,407,645
|
|||||
Direct
Operating Profit (Loss)
|
|||||||||||||
England
|
£ |
881,087
|
£ |
1,889,619
|
$
|
1,700,498
|
$
|
3,646,964
|
|||||
United
States
|
715,436
|
--
|
1,380,792
|
--
|
|||||||||
Israel
|
(9,497
|
)
|
--
|
(18,329
|
)
|
--
|
|||||||
|
£ | 1,587,026 | £ |
1,889,619
|
£ |
3,062,961
|
£ |
3,646,964
|
|||||
Corporate
and common operating expenses
|
|||||||||||||
England
|
£ |
805,285
|
£ |
1,223,252
|
$
|
1,554,200
|
$
|
2,360,875
|
|||||
United
States
|
584,186
|
--
|
1,127,479
|
--
|
|||||||||
Israel
|
84,773
|
--
|
163,612
|
--
|
|||||||||
|
£ | 1,474,244 | £ |
1,223,252
|
£ |
2,845,291
|
£ |
2,360,875
|
|||||
Operating
Profit
|
|||||||||||||
England
|
£ |
75,802
|
666,367
|
$
|
146,298
|
$
|
1,286,089
|
||||||
United
States
|
131,250
|
--
|
253,313
|
--
|
|||||||||
Israel
|
(94,270
|
)
|
--
|
(181,941
|
)
|
--
|
|||||||
Operating
Profit
|
£ |
112,782
|
£ |
666,367
|
£ |
217,670
|
£ |
1,286,089
|
·
|
Personnel
- Supervising the current employees and independent contractors
of WS
Telecom with the authority to hire, discharge and direct
personnel for the
conduct of the business;
|
·
|
Accounting
- Supervision and administration of all accounting and the
maintenance of
all books and records for the business;
|
·
|
Contracts
- Maintain all existing contracts necessary for the operation
of the
business and the authority to enter into or renew contract
in WS Telecom’s
name;
|
·
|
Policies
and procedures - Preparation of all policies and procedures
for the
operation of the business; and
|
·
|
Budgets
- Preparation of all operating, capital or other budgets.
|
For
the Six months ended December 31, 2004
|
Convenience
translation into US$
|
||||||
Revenue
|
£ |
1,598,344
|
$
|
3,084,804
|
|||
Cost
of sales
|
882,908
|
1,704,012
|
|||||
Gross
profit
|
715,436
|
1,380,792
|
|||||
Selling,
general and administration
|
665,902
|
1,285,191
|
|||||
Taxes
on income
|
17,719
|
34,198
|
|||||
Net
income after tax expenses
|
£ |
31,815
|
$
|
61,403
|
A.
|
In
March 2005, Xfone Communications Ltd. officially changed
its name to Xfone
018 Ltd.
|
B.
|
On
January 31, 2005 the Company transferred a 5% ownership share
in Xfone
Israel to an unrelated party.
|
C.
|
The
Company granted to certain employees on February 6, 2005
a total of
730,000 options subject to the principles of the stock option
plan of the
Company and according to the following terms: The “Vesting Date” of the
options will be over a period of 4 years as follows: 25%
of the options
are vested after a year from the Date of Grant. Thereafter,
1/16 of the
options are vested every 3 months for the following 3 years.
Expiration
date for all abovementioned options is 5.5 years from the
Date of Grant.
|
D.
|
On
March 10, 2005, the Company consummated its merger with WS
Telecom, Inc.,
d/b/a/ eXpeTel Communications, Inc., a Mississippi corporation
and its
subsidiaries (“eXpeTel”) through Xfone, Inc.‘s subsidiary Xfone USA, Inc.
In connection with this acquisition and according to the
agreement, the
Company is committed to issue 663,650 restricted shares of
its common
stock representing a market value of $2,200,000. The Company
also is
committed to issue a number of warrants with a value of $1,300,000,
the
value of which will be calculated as of the date the Company
and WS
Telecom Inc. enter into a Management Operating Agreement,
assuming 90%
volatility of the underlying share of common stock of the
Company in
accordance with the Black Scholes option - pricing model.
|
Xfone
Inc.
Consolidated
|
WS
Telecom Inc.
d/b/a
eXpeTel
(Unaudited)
|
Proforma
Adjustments
(Unaudited)
|
Proforma
Combined
(Unaudited)
|
Proforma
Combined
Convenience
translation into US$
(Unaudited)
|
||||||||||||
Current
Assets
|
£
|
3,886,034
|
£
|
463,352
|
(180,561
|
)
|
£
|
4,168,825
|
$ |
8,045,832
|
||||||
Loan
to shareholder
|
123,966
|
--
|
--
|
123,966
|
239,254
|
|||||||||||
Investments
|
20,885
|
--
|
--
|
20,885
|
40,308
|
|||||||||||
Fixed
Assets
|
1,255,293
|
588,079
|
--
|
1,843,372
|
3,557,708
|
|||||||||||
Excess
of costs over for value
|
--
|
|||||||||||||||
of
net assets acquired
|
--
|
--
|
1,900,002
|
1,900,002
|
3,667,005
|
|||||||||||
Other
Assets
|
57,106
|
70,051
|
--
|
127,157
|
245,413
|
|||||||||||
Total
Assets
|
£
|
5,343,284
|
£
|
1,121,482;
|
£
|
1,719,441
|
£
|
8,184,207
|
$ |
15,795,520
|
||||||
Currnt
Liabilities
|
2,479,429
|
1,084,597
|
(180,561
|
)
|
3,383,465
|
6,530,087
|
||||||||||
Long
Term Liabilities
|
651,863
|
121,787
|
--
|
773,650
|
1,493,145
|
|||||||||||
Shareholders
Equity
|
2,211,992
|
(84,902
|
)
|
1,900,002
|
4,027,092
|
7,772,288
|
||||||||||
Total
liabilities and Shareholders' Equity
|
£
|
5,343,284
|
£
|
1,121,482;
|
£
|
1,719,441
|
£
|
8,184,207
|
$ |
15,795,520
|
Xfone
Inc.
Consolidated
|
WS
Telecom Inc.
d/b/a
eXpeTel
(Unaudited)
|
Proforma
Adjustments
(Unaudited)
|
Proforma
Combined
(Unaudited)
|
Proforma
Combined
Convenience
translation into US$
(Unaudited)
|
||||||||||||
Revenues
|
£
|
11,330,1£
|
1,597,697
|
£
|
--
|
£
|
12,927,813
|
$ |
24,950,679
|
|||||||
Cost
of Revenues
|
(7,991,375
|
)
|
(883,422
|
)
|
--
|
(8,874,797
|
)
|
(17,128,358
|
)
|
|||||||
Gross
Profit
|
3,338,741
|
714,275
|
--
|
4,053,016
|
7,822,321
|
|||||||||||
Operating
expenses
|
(3,225,959
|
)
|
(663,261
|
)
|
--
|
(3,889,220
|
)
|
(7,506,195
|
)
|
|||||||
Operating
profit
|
112,782
|
51,014
|
--
|
163,796
|
316,126
|
|||||||||||
Financing
expenses - net
|
(83,403
|
)
|
(23,338
|
)
|
--
|
(106,741
|
)
|
(206,010
|
)
|
|||||||
Other
income
|
21,128
|
(43,400
|
)
|
--
|
(22,272
|
)
|
(42,985
|
)
|
||||||||
Income
before taxes
|
50,507
|
(15,724
|
)
|
--
|
34,783
|
67,131
|
||||||||||
Equity
in income of affiliated
|
||||||||||||||||
Company
|
20,885
|
--
|
--
|
20,885
|
40,308
|
|||||||||||
Income
before taxes
|
71,392
|
(15,724
|
)
|
--
|
55,668
|
107,439
|
||||||||||
Taxes
on income
|
(31,518
|
)
|
--
|
--
|
(31,518
|
)
|
(60,830
|
)
|
||||||||
Net
income
|
£
|
39,874
|
£
|
15,724
|
£
|
--
|
£
|
24,150
|
£
|
46,609
|
||||||
Earning
per Share:
|
||||||||||||||||
Basic
|
£
|
0.007
|
£
|
0.004
|
$ |
0.008
|
||||||||||
Diluted
|
£
|
0.005
|
£
|
0.003
|
$ |
0.006
|
June
30, 2005
|
December
31, 2004
|
June
30, 2005
|
||||||||
Unaudited
|
Audited
|
Unaudited
|
||||||||
Convenience
translation into U.S.$
|
||||||||||
Current
assets
|
||||||||||
Cash
|
£
|
474,386
|
£
|
797,097
|
$ |
850,100
|
||||
|
||||||||||
Accounts
receivable, net
|
3,016,916
|
2,271,448
|
5,406,313
|
|||||||
|
||||||||||
Prepaid
expenses and other receivables
|
649,954
|
693,524
|
1,164,718
|
|||||||
|
||||||||||
Loan
to shareholder
|
123,965
|
123,965
|
222,145
|
|||||||
|
||||||||||
Total
Current Assets
|
£
|
4,265,221
|
£
|
3,886,034
|
$ |
7,643,276
|
||||
|
||||||||||
Loan
to shareholder
|
123,966
|
123,966
|
222,147
|
|||||||
Investments
|
68,417
|
20,885
|
122,603
|
|||||||
|
||||||||||
Fixed
assets
|
||||||||||
|
||||||||||
Cost
|
2,326,570
|
1,516,854
|
4,169,213
|
|||||||
|
||||||||||
Less
- accumulated depreciation
|
(388,040
|
)
|
(261,561
|
)
|
(695,368
|
)
|
||||
|
||||||||||
Total
fixed assets, net
|
1,938,530
|
1,255,293
|
3,473,845
|
|||||||
Other
Assets, net
|
2,398,267
|
57,106
|
4,297,694
|
|||||||
|
||||||||||
Total
assets
|
£
|
8,794,401
|
£
|
5,343,284
|
$ |
15,759,565
|
June
30, 2005
|
December
31, 2004
|
June
30, 2005
|
||||||||
Unaudited
|
Audited
|
Unaudited
|
||||||||
Convenience
translation into U.S.$
|
||||||||||
Current
liabilities
|
|
|
|
|||||||
Bank
Credit and current portion of Note payables
|
£
|
515,876
|
£
|
72,041
|
$ |
924,450
|
||||
Trade
payables
|
2,275,958
|
2,035,368
|
4,078,519
|
|||||||
Other
liabilities and accrued expenses
|
882,310
|
224,032
|
1,581,096
|
|||||||
Obligations
under capital leases - current portion
|
151,787
|
147,988
|
272,002
|
|||||||
|
||||||||||
Total
current liabilities
|
£
|
3,825,931
|
£
|
2,479,429
|
$ |
6,856,067
|
||||
|
||||||||||
Deferred
taxes
|
311
|
52
|
557
|
|||||||
Notes
payable
|
575,022
|
509,867
|
1,030,439
|
|||||||
Severance
Pay
|
2,770
|
-
|
4,964
|
|||||||
Obligations
under capital lease
|
93,668
|
141,944
|
167,853
|
|||||||
|
||||||||||
Total
liabilities
|
£
|
4,497,702
|
£
|
3,131,292
|
$ |
8,059,880
|
||||
|
||||||||||
|
||||||||||
Shareholders'
equity
|
||||||||||
Preferred
stock - 50,000,000 shares authorized, none issued
|
||||||||||
Common
stock:
|
||||||||||
25,000,000
shares authorized, £.000677 par value; 6,884,521 issued and outstanding
(December 31, 2004 - 6,220,871)
|
4,660
|
4,290
|
8,351
|
|||||||
Foreign
currency translation adjustment
|
97,908
|
1,210
|
175,451
|
|||||||
Contributions
in excess of shares
|
3,257,861
|
1,373,556
|
5,838,087
|
|||||||
|
||||||||||
Retained
earnings
|
936,270
|
832,936
|
1,677,796
|
|||||||
|
||||||||||
Total
shareholders' equity
|
4,296,699
|
2,211,992
|
7,699,685
|
|||||||
|
||||||||||
Total
liabilities and shareholders' equity
|
£
|
8,794,401
|
£
|
5,343,284
|
$ |
15,759,565
|
Three
months Ended June 30,
|
Six
months Ended June 30,
|
Three
months Ended June 30,
|
Six
months Ended June 30,
|
||||||||||||||||
2005
|
2004
|
2005
|
2004
|
2005
|
2005
|
||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Convience
Translation to U.S. $
|
|||||||||||||||||||
Revenues
|
£
|
3,255,552
|
)
|
£
|
2,232,495
|
£
|
6,493,332
|
£
|
4,539,710
|
$ |
5,833,950
|
$ |
11,636,050
|
||||||
Cost
of revenues
|
(2,136,612
|
)
|
(1,615,797
|
)
|
(4,335,529
|
)
|
(3,177,036
|
)
|
(3,828,809
|
)
|
(7,769,267
|
)
|
|||||||
|
|||||||||||||||||||
Gross
profit
|
1,118,940
|
616,698
|
2,157,803
|
1,362,674
|
2,005,141
|
3,866,783
|
|||||||||||||
|
|||||||||||||||||||
Operating
expenses:
|
|||||||||||||||||||
Research
and development
|
(5,000
|
)
|
(10,000
|
)
|
(10,000
|
)
|
(20,000
|
)
|
(8,960
|
(17,920
|
)
|
||||||||
Marketing
and selling
|
(272,870
|
)
|
(319,591
|
)
|
(657,060
|
)
|
(686,798
|
)
|
(488,983
|
)
|
(1,177,452
|
)
|
|||||||
General
and administrative
|
(781,321
|
)
|
(187,480
|
)
|
(1,419,579
|
)
|
(421,648
|
(1,400,127
|
)
|
(2,543,886
|
)
|
||||||||
|
|||||||||||||||||||
Total
operating expenses
|
(1,059,191
|
(517,071
|
)
|
(2,086,639
|
)
|
(1,128,446
|
)
|
(1,898,070
|
)
|
(3,739,257
|
)
|
||||||||
|
|||||||||||||||||||
Operating
profit
|
59,749
|
99,627
|
71,164
|
234,228
|
107,071
|
127,526
|
|||||||||||||
Financing
income / (expenses) - net
|
(26,467
|
)
|
18,073
|
(41,275
|
)
|
7,228
|
(47,429
|
)
|
(73,965
|
)
|
|||||||||
Equity
in income of affiliated company
|
14,444
|
-
|
47,532
|
-
|
25,884
|
85,177
|
|||||||||||||
Other
income
|
10,808
|
1,709
|
13,140
|
7,022
|
19,368
|
23,547
|
|||||||||||||
|
|||||||||||||||||||
Income
before minority interest and taxes
|
58,534
|
119,409
|
90,561
|
248,478
|
104,894
|
162,285
|
|||||||||||||
|
|||||||||||||||||||
Minority
Interest
|
23,072
|
-
|
53,992
|
-
|
41,345
|
96,754
|
|||||||||||||
|
|||||||||||||||||||
Income
Before taxes
|
81,606
|
119,409
|
144,553
|
248,478
|
146,239
|
259,039
|
|||||||||||||
|
|||||||||||||||||||
Taxes
on income
|
(21,769
|
)
|
(48,550
|
)
|
(41,219
|
)
|
(74,550
|
)
|
(39,010
|
)
|
(73,864
|
)
|
|||||||
|
|||||||||||||||||||
Net
income
|
£
|
59,837
|
£
|
70,859
|
£
|
103,334
|
£
|
173,928
|
$ |
107,229
|
$ |
185,175
|
|||||||
|
|||||||||||||||||||
Earnings
Per Share:
|
|||||||||||||||||||
Basic
|
£
|
0.009
|
£
|
0.010
|
£
|
0.016
|
£
|
0.030
|
$ |
0.016
|
$ |
0.028
|
|||||||
|
|||||||||||||||||||
Diluted
|
£
|
0.009
|
£
|
0.010
|
£
|
0.016
|
£
|
0.020
|
$ |
0.016
|
$ |
0.028
|
Number
of Ordinary Shares
|
Share
Capital
|
Contributions
in excess of Par Value
|
Other
Comprehensive income Foreign currency translation adjustments
|
Retained
Earnings
|
Comprehensive
income
|
Total
Shareholders Equity
|
||||||||||||||||
Balance
at January 1, 2004
|
5,117,684
|
£
|
3,530
|
£
|
193,514
|
£
|
-
|
£
|
793,062
|
£
|
-
|
£
|
990,106
|
|||||||||
Issuance
of shares
|
1,103,187
|
760
|
1,180,042
|
-
|
-
|
1,180,802
|
||||||||||||||||
Currency
Translation
|
-
|
-
|
-
|
1,210
|
-
|
1,210
|
1,210
|
|||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
39,874
|
39,874
|
39,874
|
|||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Balance
at December 31, 2004
|
6,220,871
|
£
|
4,290
|
£
|
1,373,556
|
£
|
1,210
|
£
|
832,936
|
£
|
41,084
|
£
|
2,211,992
|
|||||||||
|
||||||||||||||||||||||
Unaudited
|
||||||||||||||||||||||
Balance
at January 1, 2005
|
6,220,871
|
4,290
|
1,373,556
|
1,210
|
832,936
|
£
|
-
|
£
|
2,211,992
|
|||||||||||||
Stock
issued during the period (See note 5)
|
663,650
|
370
|
1,188,201
|
-
|
-
|
1,188,571
|
||||||||||||||||
Warrants
issued during the period (See note 5)
|
-
|
-
|
696,104
|
-
|
-
|
696,104
|
||||||||||||||||
Currency
Translation
|
-
|
-
|
-
|
96,698
|
96,698
|
96,698
|
||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
103,334
|
103,334
|
103,334
|
|||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Balance
at June 30, 2005
|
6,884,521
|
£
|
4,660
|
£
|
3,257,861
|
£
|
97,908
|
£
|
936,270
|
£
|
200,032
|
£
|
4,296,699
|
|||||||||
|
||||||||||||||||||||||
Unaudited
|
||||||||||||||||||||||
Convenience
translation into U.S.$:
|
||||||||||||||||||||||
Balance
at January 1, 2005
|
6,220,871
|
7,688
|
2,461,412
|
2,168
|
1,492,621
|
$ |
-
|
3,963,889
|
||||||||||||||
Stock
issued during the period (See note 5)
|
663,650
|
663
|
2,129,257
|
-
|
-
|
2,129,920
|
||||||||||||||||
Warrants
issued during the period (See note 5)
|
-
|
-
|
1,247,418
|
-
|
-
|
1,247,418
|
||||||||||||||||
Currency
Translation
|
-
|
-
|
-
|
173,283
|
173,283
|
173,283
|
||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
185,175
|
185,175
|
185,175
|
|||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Balance
at June 30, 2005
|
6,884,521
|
$ |
8,351
|
$ |
5,838,087
|
$ |
175,451
|
$ |
1,677,796
|
$ |
358,458
|
$ |
7,699,685
|
Six
months Ended June 30 ,
|
Six
months Ended
|
|||||||||
2005
|
2004
|
June
30 ,
|
||||||||
Unaudited
|
Unaudited
|
2005
|
||||||||
Unaudited
|
||||||||||
Convience
Translation to U.S. $
|
||||||||||
Cash
flow from operating activities
|
|
|
|
|||||||
Net
income
|
£
|
103,334
|
£
|
173,928
|
$ |
185,175
|
||||
Adjustments
to reconcile net cash
|
||||||||||
used
in operating activities
|
(25,739
|
)
|
(807,407
|
)
|
(46,124
|
)
|
||||
|
||||||||||
Net
cash provided by(used in) operating activities
|
77,595
|
(633,479
|
)
|
139,051
|
||||||
|
||||||||||
Cash
flow from investing activities
|
||||||||||
Purchase
of other assets
|
(122,190
|
)
|
-
|
(218,964
|
)
|
|||||
Purchase
of equipment
|
(110,738
|
)
|
(241,469
|
)
|
(198,442
|
)
|
||||
Net
cash acquired through purchase of WS Telecom
|
76,594
|
-
|
137,256
|
|||||||
Acquisition
of Ws Telecom
|
(244,208
|
)
|
-
|
(437,621
|
)
|
|||||
|
||||||||||
Net
cash used in investing activities
|
(400,542
|
)
|
(241,469
|
)
|
(717,771
|
)
|
||||
|
||||||||||
Cash
flow from financing activities
|
||||||||||
Repayments
of long term loans from banks and others
|
(233,906
|
)
|
(2,000
|
)
|
(419,160
|
)
|
||||
Repayment
of capital lease obligation
|
(84,335
|
)
|
31,585
|
(151,128
|
)
|
|||||
Proceeds
from short term loans from banks
|
318,477
|
22,271
|
570,711
|
|||||||
Dividend
paid
|
-
|
(86,270
|
)
|
-
|
||||||
Proceeds
from issuance of common stock
|
-
|
1,378,149
|
-
|
|||||||
|
||||||||||
Net
cash provided by financing activities
|
236
|
1,343,735
|
423
|
|||||||
|
||||||||||
Net
(Decrease) Increase in cash
|
(322,711
|
)
|
468,787
|
(578,297
|
)
|
|||||
|
||||||||||
Cash,
beginning of year
|
797,097
|
977,008
|
1,428,397
|
|||||||
|
||||||||||
Cash
at end of period
|
£
|
474,386
|
£
|
1,445,795
|
$ |
850,100
|
Six
Months Ended
|
Six
months Ended
|
|||||||||
June
30,
|
June
30 ,
|
|||||||||
|
2005
|
2004
|
2005
|
|||||||
Convenience
translation into U.S.$
|
|
|
|
|||||||
Acquisition
of WS Telecom
|
£
|
1,862,000
|
-
|
$ |
3,336,704
|
|||||
|
||||||||||
Acquiring
equipment under capital lease obligation
|
157,660
|
|||||||||
|
||||||||||
Granting
of shares of common stock and warrants for
professional services:
|
||||||||||
Number
of shares and warrants
|
19,819
|
52,500
|
19,819
|
|||||||
|
||||||||||
Amount
|
£
|
22,675
|
£
|
28,533
|
$ |
40,634
|
Six
months Ended
|
Six
months Ended
|
|||||||||
June
30,
|
June
30,
|
|||||||||
2005
|
2004
|
2005
|
||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||
Convenience
translation into U.S.$
|
||||||||||
Depreciation
and amortization
|
£
|
133,387
|
£
|
51,306
|
$ |
239,030
|
||||
Bad
debt expense
|
148,868
|
9,274
|
266,770
|
|||||||
Severance
pay
|
2,770
|
4,964
|
||||||||
Equity
in earnings of investments
|
(47,532
|
)
|
-
|
(85,177
|
)
|
|||||
Minority
interest
|
(53,992
|
)
|
-
|
(96,754
|
)
|
|||||
Stock
issued for professional services
|
22,675
|
28,533
|
40,634
|
|||||||
|
206,176
|
89,113
|
369,467
|
|||||||
|
||||||||||
Changes
in assets and liabilities:
|
||||||||||
Increase
in trade receivables
|
(414,837
|
)
|
(622,527
|
)
|
(743,388
|
)
|
||||
Decrease
(Increase) in other receivables
|
81,559
|
(186,625
|
)
|
146,154
|
||||||
Decrease
in shareholder loans
|
-
|
11,181
|
-
|
|||||||
Increase
in trade payables
|
28,997
|
19,180
|
51,963
|
|||||||
Increase
(Decrease) in other payables
|
72,107
|
(117,729
|
)
|
129,217
|
||||||
Increase
in deferred taxes
|
259
|
-
|
463
|
|||||||
|
||||||||||
Total
adjustments
|
(231,915
|
)
|
(896,520
|
)
|
(415,591
|
)
|
||||
|
||||||||||
|
£
|
(25,739
|
)
|
£
|
(807,407
|
)
|
$ |
(46,124
|
)
|
A.
|
Xfone,
Inc. ("Xfone") was incorporated in Nevada, U.S.A. in September,
2000 and
is a provider of long distance voice and data telecommunications
services,
primarily in the United Kingdom.
|
B.
|
The
financial statements of the company have been prepared in
Sterling ("£")
since this is the currency of the prime economic environment,
the U.K., in
which the operations of the Company are conducted.
|
C.
|
The
financial statements have been translated into U.S. dollars
using the rate
of exchange of the U.S. dollar at June 30, 2005. The translation
was made
solely for the convenience of the readers. It should be noted
that the £
figures do not necessarily represent the current cost amounts
of the
various elements presented and that the translated U.S. dollars
figures
should not be construed as a representation that the £ currency amounts
actually represented, or could be converted into, U.S. dollars.
The
representative rate of exchange of the £ at June 30, 2005 was £1 = 1.792
U.S.
|
A.
|
Principles
of Consolidation and Basis of Financial Statement Presentation
- The
consolidated financial statements have been prepared in conformity
with
accounting principles generally accepted in the United States
of America
(GAAP) and include the accounts of the Company and its wholly-owned
subsidiaries. All significant inter-company balances and
transactions have
been eliminated in consolidation.
|
B.
|
Accounts
Receivable
|
C.
|
Investments
|
D.
|
Equipment
|
E.
|
Other
intangible assets
|
F.
|
Long
-Lived Assets
|
G.
|
Revenue
Recognition
|
H.
|
Use
of Estimates
|
I.
|
Earnings
Per Share
|
J.
|
Income
Taxes
|
K.
|
Stock-Based
Compensation
|
L.
|
Foreign
currency translation
|
M.
|
Goodwill
and Indefinite-Lived Purchased Intangible
Assets
|
N.
|
Recent
Accounting Pronouncements
|
As
of June 30
2005
|
Convenience
translation into US$
|
||||||
Unaudited
|
Unaudited
|
||||||
Goodwill
in connection with the purchase of WS Telecom
|
£
|
2,054,680
|
$ |
3,681,987
|
|||
Other
tangible assets
|
248,563
|
$ |
445,425
|
||||
Other
long term deposits
|
95,024
|
$ |
170,283
|
||||
£
|
2,398,267
|
$ |
4,297,694
|
2005
|
£
|
123,965
|
||
2006
|
123,966
|
|||
£
|
247,931
|
Year
1
|
£
|
515,876
|
||
Year
2
|
£
|
189,533
|
||
Year
3
|
£
|
97,248
|
||
Year
4
|
£
|
248,225
|
||
Year
5
|
£
|
40,016
|
Six
months Ended June 30, 2005
|
||||
Unaudited
|
||||
Net
income as reported
|
£
|
103,334
|
||
compensation
expense determined under fair value method
|
£
|
(139,201
|
)
|
|
|
||||
Pro
forma net loss
|
£
|
(35,867
|
)
|
|
|
||||
Pro
forma basic net loss per share
|
£
|
(0.005
|
)
|
|
|
||||
Pro
forma diluted net loss per share
|
£
|
(0.005
|
)
|
For
the 6 months Period Ended
|
For
the period Period Ended
|
||||||
June
30, 2005
|
June
30, 2004
|
||||||
Unaudited
|
Unaudited
|
||||||
Telephone
minute billing plus data and messaging services, including
facsimile,
nodal, and e-mail related services
|
68
|
%
|
48
|
%
|
|||
Mobile
phone services
|
4
|
%
|
4
|
%
|
|||
Calling
cards
|
28
|
%
|
48
|
%
|
|||
|
100
|
%
|
100
|
%
|
For
the 6 months Period Ended June 30, 2005
|
For the Period Ended June 30, 2004
|
For
the 6 months Period Ended June 30, 2005
|
||||||||
Unaudited
|
Unaudited
|
Convenience
translation into US$
|
||||||||
Revenues:
|
|
|
|
|||||||
Telephone
&
Messaging
|
£
|
4,384,382
|
£
|
2,162,866
|
$ |
7,856,813
|
||||
Mobile
|
254,999
|
186,215
|
456,957
|
|||||||
Calling
cards
|
1,853,951
|
2,190,629
|
3,322,281
|
|||||||
|
£
|
6,493,332
|
£
|
4,539,710
|
$ |
11,636,051
|
||||
Direct
Operating Profit:
|
||||||||||
Telephone
&
Messaging
|
£
|
1,996,992
|
£
|
563,713
|
$ |
3,578,610
|
||||
Mobile
|
44,939
|
26,104
|
80,531
|
|||||||
Calling
cards
|
115,871
|
156,015
|
207,640
|
|||||||
|
£
|
2,157,802
|
£
|
745,832
|
3,866,781
|
|||||
Corporate
common
|
||||||||||
operating
expenses
|
£
|
2,086,638
|
£
|
511,603
|
3,739,255
|
|||||
|
||||||||||
Operating
profit
|
£
|
71,164
|
£
|
234,229
|
$ |
127,526
|
For
the 6 months Period Ended June 30, 2005
|
For the Period Ended June 30, 2004
|
For
the 6 months Period Ended June 30, 2005
|
||||||||
Unaudited
|
Unaudited
|
Convenience
translation into US$
|
||||||||
Revenues:
|
|
|
|
|||||||
United
Kingdom
|
£
|
4,198,124
|
£
|
4,539,710
|
$ |
7,523,038
|
||||
United
States
|
1,762,899
|
0
|
3,159,115
|
|||||||
Israel
|
532,309
|
0
|
953,898
|
|||||||
|
£
|
6,493,332
|
£
|
4,539,710
|
$ |
11,636,051
|
As
of June 30, 2005
|
As
of December 31, 2004
|
As
of June 30,2005
|
||||||||
Long-lived
assets
|
Convenience
translation
|
|||||||||
United
Kingdom
|
£
|
571,947
|
£
|
610,741
|
$ |
1,024,929
|
||||
United
States
|
2,949,016
|
0
|
5,284,637
|
|||||||
Israel
|
815,834
|
701,658
|
1,461,975
|
|||||||
|
£
|
4,336,797
|
£
|
1,312,399
|
$ |
7,771,540
|
•
|
Personnel
- Supervising the current employees and independent contractors
of WS
Telecom with the authority to hire, discharge and direct
personnel for the
conduct of the business;
|
•
|
Accounting
- Supervision and administration of all accounting and the
maintenance of
all books and records for the business;
|
•
|
Contracts
- Maintain all existing contracts necessary for the operation
of the
business and the authority to enter into or renew contract
in WS Telecom’s
name;
|
•
|
Policies
and procedures - Preparation of all policies and procedures
for the
operation of the business; and
|
•
|
Budgets
- Preparation of all operating, capital or other budgets.
|
For
the period Ended March 10, 2005
|
Convenience
translation into US$ as of March 10, 2005
|
||||||
Unaudited
|
Unaudited
|
||||||
Revenue
|
£
|
762,086
|
$ |
1,432,722
|
|||
Cost
of sales
|
418,634
|
787,032
|
|||||
Gross
profit
|
343,452
|
645,690
|
|||||
Selling,general
and administration
|
300,892
|
565,677
|
|||||
|
|||||||
Net
income
|
£
|
42,560
|
$ |
80,013
|
As
of March 10 2005
|
Convenience
translation into US$ as of March 10, 2005
|
||||||
Unaudited
|
Unaudited
|
||||||
Current
Assets
|
£
|
594,082
|
$ |
1,116,874
|
|||
Property
and equipment
|
697,462
|
1,311,229
|
|||||
Intengible
assets
|
70,693
|
132,903
|
|||||
Goodwill
arising in the acquisition
|
2,054,680
|
3,862,798
|
|||||
Current
Liabilities
|
1,110,622
|
2,087,969
|
|||||
Long
term debts
|
160,229
|
301,231
|
|||||
Other
long term obligations
|
39,858
|
74,933
|
|||||
Net
Assets acquired
|
£
|
2,106,208
|
$ |
3,959,671
|
For
the 6 months Period Ended June 30, 2005
|
Convenience
translation into US$
|
||||||
Unaudited
|
Unaudited
|
||||||
Net
sales
|
£
|
6,493,332
|
$ |
11,636,050
|
|||
|
|||||||
Net
income
|
£
|
103,334
|
$ |
185,175
|
|||
|
|||||||
Earning
per share:
|
|||||||
Basic
|
£
|
0.016
|
$ |
0.028
|
|||
|
|||||||
Diluted
|
£
|
0.016
|
$ |
0.028
|
|
For
the 6 months Period Ended June 30, 2004
|
Convenience
translation into US$
|
|||||
|
Unaudited
|
Unaudited
|
|||||
Net
sales
|
£
|
6,100,038
|
$ |
10,931,268
|
|||
|
|||||||
Net
income
|
£
|
100,935
|
$ |
180,875
|
|||
|
|||||||
Earning
per share:
|
|||||||
Basic
|
£
|
0.017
|
$ |
0.031
|
Re:
|
(i)
|
Agreement
and Plan of Merger dated August 18, 2005 by and among XFone,
Inc.
(“XFone”), XFone USA, Inc. (“XFone USA”), I-55 Internet Services, Inc.
(the “Company”) and Hunter McAllister and Brian Acosta (the “Merger
Agreement”); and
|
(ii)
|
Letter
Agreement dated August 18, 2005 (“MCG Letter”) between I-55 Internet
Services, Inc. and MCG Capital Corporation (“MCG” or “MCG Capital”)
regarding the treatment of MCG’s Equity Rights in connection with the
Transaction Under the Merger Agreement
|
1st
Month
|
=>
|
6,000
shares
|
2nd
Month
|
=>
|
6,600
shares
|
3rd
Month
|
=>
|
7,260
shares
|
4th
Month
|
=>
|
7,986
shares
|
5th
Month
|
=>
|
8,785
shares
|
6th
Month
|
=>
|
9,663
shares
|
7th
Month
|
=>
|
10,629
shares
|
8th
Month
|
=>
|
11,692
shares
|
9th
Month
|
=>
|
12,862
shares
|
10th
Month
|
=>
|
14,148
shares
|
11th
Month
|
=>
|
15,562
shares
|
12th
Month
|
=>
|
17,119
shares
|
13th
Month
|
=>
|
18,831
shares
|
14th
Month
|
=>
|
20,714
shares
|
15th
Month
|
=>
|
22,785
shares
|
(a)
|
Personnel.
Supervising the current employees and independent contractors
of I-55
Internet with the Manager having the authority to hire, discharge
and
direct such personnel for the conduct of the
Business.
|
(b)
|
Accounting.
Supervision and administration of all accounting and the
maintenance of
all books and records for the Business, including, without
limitation, (i)
all billing, communications and other services provided to
customers
serviced under I-55 Internet's licenses; (ii) collection
on behalf of I-55
Internet of all fees, charges and other compensation relating
to the
Business; (iii) review of all bills received for services,
work or
supplies in connection with maintaining and operating the
Business and
paying all such bills as and when the same shall become due
and payable
except for the Long Term Liabilities (as defined in the Merger
Agreement);
and (iv) preparation on a monthly basis of a balance sheet
and income and
expense statement with respect to the
Business.
|
(c)
|
Contracts.
Maintain all existing contracts necessary for the operation
of the
Business and the authority to enter into or renew contracts
in the
ordinary course of business in I-55 Internet's name as necessary
for the
continuing operation of the Business provided that any contracts
with any
affiliates of Manager be on terms no less favorable to I-55
Internet than
would be obtained in a comparable arms-length transaction
with a party who
is not an affiliate of the Manager and further provided that
the consent
of I-55 Internet shall be required for any new contracts
or renewals of
existing contracts that are not terminable on 60 days notice,
or that
require the commitment of more than $5,000.00, which is not
included in an
approved operating budget.
|
(d)
|
Policies/Procedures.
Preparation of all policies and procedures for the operation
of the
Business.
|
(e)
|
Budgets.
Preparation of all operating, capital or other budgets which
shall be
prepared and submitted on a schedule to be approved by the
Parties.
|
(a)
|
For
and in consideration of the management services to be provided
hereunder,
I-55 Internet hereby assigns and transfers to Manager all
revenues
generated from the operations of the Business (the "Revenues"),
to be used
in accordance with this Agreement and Manager agrees to pay
and cause to
be paid from the Revenues the normal operating, maintenance,
administrative, and similar expenses of the Business incurred
in the
ordinary course of business during the term hereof, exclusive
of the MCG
Debt (as defined in the Merger Agreement)
("Expenses").
|
(b)
|
I-55
Internet shall designate the Manager as the controlling party
of the
current operating accounts of the Business (the "Accounts")
and all funds
collected from the operations, fees, sales and other collections
and
operations of the Business shall be deposited in the Accounts
and the
Manager shall control and have authority with respect to
all disbursements
from said Accounts and the Manager agrees that the normal
operating
expenses shall be paid from the Revenues collected and deposited
in such
Accounts and then to the extent of available funds, the Long
Term
Liabilities and other non-recurring liabilities shall be
paid.
|
ARTICLE
I
|
THE
MERGER
|
1
|
|
1.01
|
The
Merger; Effective Time
|
1
|
|
1.02
|
Effect
of the Merger
|
2
|
|
1.03
|
Consideration;
Conversion of Shares
|
2
|
|
1.04
|
Dissenting
Shares
|
3
|
|
1.05
|
Surrender
of Certificates
|
4
|
|
1.06
|
Value
of Parent Common Stock
|
5
|
|
1.07
|
Treatment
of the Company Options and Warrants
|
5
|
|
1.08
|
No
Further Ownership Rights in the Company Capital Stock
|
5
|
|
1.09
|
Lost,
Stolen or Destroyed Certificates
|
6
|
|
1.10
|
Taking
of Necessary Action; Further Action
|
6
|
|
1.11
|
Tax
Consequences
|
6
|
|
ARTICLE
II
|
REPRESENTATIONS
AND WARRANTIES OF THE COMPANY AND THE PRINCIPALS
|
6
|
|
2.01
|
Corporate
Organization
|
6
|
|
2.02
|
Subsidiaries
|
6
|
|
2.03
|
Capital
Structure
|
7
|
|
2.04
|
Authority
|
7
|
|
2.05
|
No
Conflict
|
8
|
|
2.06
|
Consents
|
8
|
|
2.07
|
The
Company Financial Statements
|
8
|
|
2.08
|
No
Undisclosed Liabilities
|
9
|
|
2.09
|
No
Changes
|
9
|
|
2.10
|
Tax
Matters
|
11
|
|
2.11
|
Restrictions
on Business Activities
|
12
|
|
2.12
|
Title
of Properties; Absence of Liens and Encumbrances; Condition
of
Equipment
|
12
|
|
2.13
|
Material
or Significant Agreements, Contracts and Commitments
|
13
|
|
2.14
|
Interested
Party Transactions
|
15
|
|
2.15
|
Governmental
Authorization
|
15
|
|
2.16
|
Litigation
|
15
|
|
2.17
|
Accounts
Receivable
|
16
|
|
2.18
|
Assets
Necessary to Business
|
16
|
|
2.19
|
Minute
Books
|
16
|
|
2.20
|
Environmental
Matters
|
16
|
|
2.21
|
Brokers'
and Finders' Fees
|
17
|
|
2.22
|
Employee
Benefit Plans and Compensation
|
17
|
|
2.23
|
Compliance
with Laws; Relations with Governmental Entities
|
21
|
|
2.24
|
Merger
Tax Matters
|
21
|
|
2.25
|
Intellectual
Property
|
22
|
|
2.26
|
Customer
Contracts
|
22
|
|
2.27
|
Relationships
with Suppliers
|
22
|
|
2.28
|
Investment
Representation; Legends
|
22
|
|
2.29
|
Stockholder
Matters
|
23
|
|
2.30
|
Banking
and Insurance
|
23
|
|
2.31
|
Representations
Complete
|
23
|
|
ARTICLE
III
|
REPRESENTATIONS
AND WARRANTIES OF PARENT AND SUBSIDIARY
|
24
|
|
3.01
|
Organization
and Standing
|
24
|
|
3.02
|
Authorization
|
24
|
|
3.03
|
Binding
Obligation
|
25
|
|
3.04
|
Issuance
of Parent Common Stock and Parent Stock Warrants
|
25
|
|
3.05
|
Litigation
|
25
|
|
3.06
|
Securities
and Exchange Commission Filings
|
25
|
|
ARTICLE
IV
|
COVENANTS
OF PARTIES PRIOR TO THE EFFECTIVE TIME
|
25
|
|
4.01
|
Preparation
of Proxy Statement
|
25
|
|
4.02
|
Restrictions
on Transfer; Legends
|
26
|
|
4.03
|
Access
to Information
|
26
|
|
4.04
|
Public
Disclosure
|
27
|
|
4.05
|
Conduct
Business in Ordinary Course
|
27
|
|
4.06
|
Consents
and Approvals
|
28
|
|
4.07
|
Financial
Statements
|
28
|
|
4.08
|
Notification
of Certain Matters
|
29
|
|
4.09
|
Additional
Documents and Further Assurances
|
29
|
|
4.10
|
Federal
and State Securities Exemptions
|
29
|
|
4.11
|
Shareholder
List
|
29
|
|
4.12
|
Non-Competition
and Non-Solicitation
|
30
|
|
4.13
|
Approval
of Shareholders
|
31
|
|
4.14
|
No
Shop
|
31
|
|
ARTICLE
V
|
CONDITIONS
TO THE MERGER
|
31
|
|
5.01
|
Conditions
to Obligations of Each Party to Effect the Merger
|
31
|
|
5.02
|
Conditions
to the Obligations of Parent and Subsidiary
|
32
|
|
5.03
|
Conditions
to Obligations of the Company and the Principals
|
35
|
|
ARTICLE
VI
|
SURVIVAL
OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION; POST-CLOSING
COVENANTS
|
36
|
|
6.01
|
Survival
of Representations, Warranties and Covenants
|
36
|
|
6.02
|
Indemnification
by the Principals; Escrow Fund
|
37
|
|
6.03
|
Indemnification
Procedures
|
39
|
|
6.04
|
No
Contribution
|
40
|
|
6.05
|
Benefit
Plans
|
40
|
|
ARTICLE
VII
|
TERMINATION,
AMENDMENT AND WAIVER
|
41
|
|
7.01
|
Termination
|
41
|
|
7.02
|
Effect
of Termination
|
41
|
|
7.03
|
Expenses;
Termination Fees.
|
41
|
|
7.04
|
Amendment
|
42
|
|
7.05
|
Extension;
Waiver
|
42
|
|
ARTICLE
VIII
|
GENERAL
PROVISIONS
|
42
|
|
8.01
|
Notices
|
42
|
|
8.02
|
Interpretation
|
43
|
|
8.03
|
Counterparts
|
44
|
|
8.04
|
Entire
Agreement; Assignment
|
44
|
|
8.05
|
No
Third Party Beneficiaries
|
44
|
|
8.06
|
Severability
|
44
|
|
8.07
|
Other
Remedies
|
44
|
|
8.08
|
Governing
Law; Dispute Resolution
|
44
|
|
8.09
|
Rules
of Construction
|
44
|
|
8.10
|
Attorneys'
Fees
|
45
|
|
8.11
|
Shareholder's
Post Closing Sale Restrictions
|
45
|
|
8.12
|
Xfone
USA, Inc. Board Appointments
|
45
|
Exhibits
|
|
Exhibit
A
|
Articles
of Merger
|
Exhibit
B
|
Escrow
Agreement
|
Exhibit
C
|
McAllister
Employment Agreement
|
Exhibit
D
|
Acosta
Employment Agreement
|
Exhibit
E
|
Release
|
Exhibit
F
|
Restricted
Area
|
Schedules
|
|
Schedule
2.03
|
Capital
Structure
|
Schedule
2.07
|
The
Company Financial Statements
|
Schedule
2.08
|
No
Undisclosed Liabilities
|
Schedule
2.09
|
No
Changes
|
Schedule
2.10
|
Tax
Matters
|
Schedule
2.12(b)
|
Properties
|
Schedule
2.13
|
Agreements,
Contracts, Commitments
|
Schedule
2.15
|
Governmental
Authorization
|
Schedule
2.16
|
Litigation
|
Schedule
2.22
|
Employee
Benefit Plans and Compensation
|
Schedule
2.25
|
Intellectual
Property
|
Schedule
2.26
|
Customer
Contracts
|
Schedule
2.29
|
Stockholder
Matters
|
Schedule
2.30
|
Banking
and Insurance
|
Schedule
5.02(b)
|
Third
Party Consents Required
|
1.01
|
The
Merger; Effective Time.
The Company shall be merged with and into Subsidiary, and
Subsidiary shall
be the surviving corporation (sometimes referred to herein
as the
"Surviving Corporation"). The Merger shall be consummated
effective at the
time Articles of Merger attached hereto as Exhibit
A,
are completed, executed and filed with the later of the Mississippi
and
Louisiana Secretaries of State. The date and time of such
consummation are
referred to as the "Closing Date" and the "Effective Time,"
respectively.
|
1.02
|
Effect
of the Merger.
At the Effective Time, (i) the separate existence of the
Company shall
cease and the Company shall be merged with and into Subsidiary,
(ii)
Subsidiary shall continue to possess all of the rights, privileges
and
franchises possessed by it and shall, at the Effective Time,
become vested
with and possess all property, rights, privileges, powers
and franchises
possessed by and all the property, real or personal, causes
of action and
every other asset of the Company, (iii) Subsidiary shall
be responsible
for all of the liabilities and obligations of the Company
in the same
manner as if Subsidiary had itself incurred such liabilities
or
obligations, and the Merger shall not affect or impair the
rights of the
creditors or of any persons dealing with the Company, (iv)
the Articles of
Incorporation and the Bylaws of Subsidiary shall become the
Articles of
Incorporation and the Bylaws of the Company, (v) the existing
officers and
directors of Subsidiary shall remain in such offices, and
(vi) the Merger
shall have all the effects provided by applicable Mississippi
law.
|
1.03
|
Consideration;
Conversion of Shares.
|
1.04
|
Dissenting
Shares.
|
1.05
|
Surrender
of Certificates.
|
1.06
|
Value
of Parent Common Stock.
For purposes of the indemnification obligations described
in Article VI
hereof, the parties hereto agree that the Parent Common Stock
shall be
deemed to have a value determined using the weighted average
price as
reported on the website of the American Stock Exchange for
the ten (10)
trading days preceding the date on which a claim for indemnification
is
made, and Parent Stock Warrants issued in the Merger shall
be deemed to
have a value per share equal to the value per share determined
in
accordance with Section 1.03.
|
1.07
|
Treatment
of the Company Options and Warrants.
All outstanding options, warrants and other rights to purchase
Company
Common Stock or any other equity interest in the Company
as set forth in
Section 2.03 that remain unexercised as of the Effective
Time will be
terminated, and the rights granted thereunder will be forfeited.
Prior to
the Closing Date, the Company shall provide all necessary
notifications,
and obtain all necessary consents, releases or cancellation
agreements
from the holders of such options, warrants and other rights
as Parent may
reasonably require.
|
1.08
|
No
Further Ownership Rights in the Company Capital Stock.
The shares of Parent Common Stock and Parent Stock Warrants
paid in
respect of the surrender for exchange of Company Common
Stock in
accordance with the terms hereof (including any cash paid
with respect to
fractional shares of Parent Common Stock or Parent Stock
Warrants) shall
be deemed to be in full satisfaction of all rights pertaining
to such
Company Common Stock, and there shall be no further registration
of
transfers on the records of the Surviving Corporation of
capital stock
that was outstanding immediately prior to the Effective
Time. If, after
the Effective Time, Certificates are presented to the Surviving
Corporation for any reason, they shall be canceled and
exchanged as
provided in this Article I.
|
1.09
|
Lost,
Stolen or Destroyed Certificates.
In the event any certificates evidencing shares of Company
Common Stock
shall have been lost, stolen or destroyed, the Exchange
Agent shall issue
in exchange for such lost, stolen or destroyed certificates,
upon the
making of an affidavit of that fact by the holder thereof,
such shares of
Parent Common Stock, Parent Stock Warrants or such cash
consideration as
may be required pursuant to Section 1.03 hereof; provided,
however, that
Parent may, in its discretion and as a condition precedent
to the issuance
thereof, require the owner of such lost, stolen or destroyed
certificates
to deliver a bond in such amount as it may reasonably direct
against any
claim that may be made against Parent or the Exchange Agent
with respect
to the certificates alleged to have been lost, stolen or
destroyed.
|
1.10
|
Taking
of Necessary Action; Further Action.
If at any time after the Effective Time any further action
is necessary or
desirable to carry out the purposes of this Agreement and
to vest the
Surviving Corporation with full right, title and possession
to all assets,
property, rights, privileges, powers and franchises of
the Company, then
the officers, directors and employees of the Company, Parent
and
Subsidiary are fully authorized in the name of their respective
companies
or otherwise to take, and will take, all such lawful and
necessary
action.
|
1.11
|
Tax
Consequences.
It is intended that the Merger shall constitute a reorganization
within
the meaning of Section 368(a)(1)(A), by reason of Section
368(a)(2)(D) of
the Internal Revenue Code of 1986, as amended (the "Code"),
and that this
Agreement shall constitute a "plan of reorganization" within
the meaning
of Section 368 of the Code.
|
2.01
|
Corporate
Organization.
The Company is a corporation duly organized, validly existing
and in good
standing under the laws of the State of Louisiana. The Company
has all
requisite power and authority to own, lease and operate its
properties and
to carry on its business as now being conducted, and is duly
licensed or
qualified to do business in each jurisdiction in which its
ownership or
leasing of its properties or the nature of the business conducted
by the
Company makes such licensing or qualification necessary.
The copies of the
Articles of Incorporation of the Company and the Bylaws of
the Company,
certified by its Secretary as of the date of this Agreement,
which are
being delivered to Parent and Subsidiary herewith, are complete
and
correct copies of such documents in effect as of the date
of this
Agreement. The minute books of the Company contain true and
complete
records of all meetings and other corporate actions of its
shareholders
and their Boards of Directors (including all committees of
their Boards of
Directors).
|
2.02
|
Subsidiaries.
There is no other corporation, limited liability company,
partnership,
association, joint venture or other business entity that
the Company owns
or controls, directly or
indirectly.
|
2.03
|
Capital
Structure.
|
2.04
|
Authority.
The Company and each of the Principals have all requisite
power and
authority to enter into this Agreement and any Related Agreement
(as
defined below) to which they are party and to consummate
the transactions
contemplated hereby and thereby. The execution and delivery
of this
Agreement, any Related Agreement to which the Company is
party and the
consummation of the transactions contemplated hereby and
thereby have been
duly authorized by all necessary corporate action on the
part of the
Company, subject to the approval of the Company Shareholders.
No further
action is required on the part of any of the Principals to
authorize the
Agreement, any Related Agreement to which they are a party
and the
transactions contemplated hereby and thereby. This Agreement,
any Related
Agreement to which the Company is a party and the Merger
have been
unanimously approved by the board of directors of the Company,
and the
Board of Directors will recommend to the Company Shareholders
to vote in
favor of this Agreement, the Merger and the transactions
contemplated
thereby. This Agreement and any Related Agreement to which
the Company
and/or any of the Principals is a party has been duly executed
and
delivered by the Company and/or the Principals, as the case
may be, and
constitute the valid and binding obligations of the Company
and each of
the Principals, enforceable against each such party in accordance
with
their respective terms, except as such enforceability may
be subject to
the laws of general application relating to bankruptcy, insolvency
and the
relief of debtors and rules of law governing specific performance,
injunctive relief or other equitable remedies. For the purposes
of this
Agreement, the term "Related
Agreements"
shall mean the Escrow Agreement, the McAllister Employment
Agreement, the
Acosta Employment Agreement, the Articles of Merger, and
any other
agreements to which the Company and/or the Principals is
a party that is
entered into in order to consummate the transactions contemplated
hereby
or thereby.
|
2.05
|
No
Conflict.
The execution and delivery by the Company and each of the
Principals of
this Agreement and any Related Agreement to which the Company
and/or any
Principal is a party, and the consummation of the transactions
contemplated hereby and thereby, will not conflict with
or result in any
violation of or default under (with or without notice or
lapse of time, or
both) or give rise to a right of termination, cancellation,
modification
or acceleration of any obligation or loss of any benefit
under (any such
event, a "Conflict"):
(i) any provision of the Articles of Incorporation or Bylaws
of the
Company, each as amended to date; (ii) any contract to
which the Company
is a party, or to which any of the Principals, is subject;
or (iii) any
judgment, order, decree, statute, law, ordinance, rule
or regulation
applicable to the Company or any respective properties
or assets, or
applicable to any of the
Principals.
|
2.06
|
Consents.
No consent, waiver, approval, order or authorization of,
or registration,
declaration or filing with any court, administrative agency
or commission
or other federal, state, county, local or other foreign
governmental
authority, instrumentality, agency, commission, military
division or
department, inspectorate, minister, ministry or public
or statutory person
(whether autonomous or not) thereof (or of any political
subdivision
thereof) (each, a "Governmental
Entity"),
is required by or with respect to the Company, or any of
the Principals in
connection with the execution and delivery of this Agreement,
any of the
Related Agreements to which the Company, or any Principal
is a party, or
the consummation of the transactions contemplated hereby
or thereby,
except for: (i) the filing of the Articles/Certificate
of Merger with the
Secretary of State of the State of Mississippi and Louisiana;
(ii) the
approval of this Agreement and the transactions contemplated
hereby by the
Company Shareholders; (iii) the consents as set forth in
Section 5.02(b);
and (iv) such other consents, filings, approvals, registrations
or
declarations, the failure of which to make or obtain is
not reasonably
likely, individually, or in the aggregate, to have a Material
Adverse
Effect.
|
2.07
|
The
Company Financial Statements.
Attached as Schedule
2.07
are the (i) audited balance sheet as of December 31, 2002,
2003 and 2004,
and the Profit and Loss Statement for the Company for the
years ended
December 31, 2002, 2003 and 2004 and (ii) the unaudited
balance sheet as
of June 30, 2005 and the consolidated Profit and Loss Statement
for the
Company for the three months ending June 30, 2005 (collectively,
the
"Financials").
The Financials are true, correct and accurate and have
been based upon the
information contained in the books and records of the Company
and have
been prepared in accordance with GAAP except that the June
30, 2005
Financials do not have notes thereto and may be subject
to normal and
recurring year end adjustments consistently applied throughout
the periods
covered thereby. The Financials present fairly the financial
condition,
operating results and cash flows of the Company (and their
predecessors)
as of the dates and during the periods indicated therein.
The Company's
unaudited balance sheet as of June 30, 2005 is referred
to hereinafter as
the "Current
Balance Sheet."
The Company maintains and will continue, prior to the Effective
Time, to
maintain a standard system of accounting established and
administered in
accordance with GAAP. The Parent, Subsidiary, and the Company
acknowledge
that the Financials do not reflect receivables owed to
the Company by I-55
Telecommunications, L.L.C. and that the representations
of this paragraph
are limited by this
acknowledgement.
|
2.08
|
No
Undisclosed Liabilities.
Except as and to the extent reflected or reserved against
in the
Financials or as disclosed on Schedule
2.08,
which shall include all the Company's accounts payable
and other accrued
expenses as of the date of this Agreement, and subject
to the thresholds
set forth in Section 2.13 of this Agreement (except that
the thresholds of
Section 2.13 shall not apply if the cumulative undisclosed
liabilities
based on such threshold exceed $50,000), the Company has
no liabilities,
claims or obligations (whether accrued, absolute, contingent,
unliquidated
or otherwise, whether or not known to the Company or Principals
or any
directors, officers or employees of the Company, whether
due to become
payable and regardless of when or by whom asserted) or
any unrealized or
anticipated losses from any unrealized or anticipated losses
of a
contractual nature.
|
2.09
|
No
Changes.
Except as set forth on Schedule
2.09,
since the Current Balance Sheet Date, there has not been,
occurred or
arisen any of the following with respect to the
Company:
|
|
2.10
|
Tax
Matters.
|
2.11
|
Restrictions
on Business Activities.
There is no agreement (noncompete or otherwise), commitment,
judgment,
injunction, order or decree to which the Company is a party
or otherwise
binding upon the Company , which has or may reasonably be
expected to have
the effect of prohibiting or impairing in any material respect
any
business practice, any acquisition of property, the conduct
of business as
currently conducted or otherwise materially limiting the
freedom of the
Company to engage in any line of business or to compete with
any
person.
|
2.12
|
Title
of Properties; Absence of Liens and Encumbrances; Condition
of
Equipment.
|
|
2.13
|
Material
or Significant Agreements, Contracts and Commitments.
|
2.14
|
Interested
Party Transactions.
No officer, director, employee, shareholder, manager or member
of the
Company (nor any ancestor, sibling, descendant or spouse
of any such
person, or trust, partnership or corporation in which any
such person has
or has had an interest) has or has had, directly or indirectly:
(i) an
interest in any entity which furnished or sold, or furnishes
or sells,
services, products or technology that the Company furnishes
or sells; (ii)
any interest in any entity that purchases from or sells or
furnishes to
the Company, any goods or services; or (iii) a beneficial
interest in any
Contract to which the Company is a party; provided, however,
that
ownership of no more than 1% of the outstanding voting stock
of a publicly
traded corporation shall not be deemed to be an "interest
in any entity"
for purposes of this Section 2.14.
|
2.15
|
Governmental
Authorization.
|
2.16
|
Litigation.
Except as set forth on Schedule
2.16,
there is no action, suit, claim or proceeding of any nature
pending or
threatened against the Company or any Principal or their
respective
properties or any person or entity whose liability the Company
or any
Principal may have retained or assumed, either contractually
or by
operation of law, nor, to the Knowledge of the Company or
Principals, is
there any reasonable basis therefor. There is no investigation
or other
proceeding pending or threatened against the Company or any
Principal, any
of their respective properties or any person or entity whose
liability the
Company or any Principal may have retained or assumed, either
contractually or by operation of law, by or before any Governmental
Entity, nor, to the Knowledge of the Company or Principals,
is there any
reasonable basis therefor. Except as set forth on Schedule
2.16,
no Governmental Entity has at any time challenged or questioned
the legal
right of the Company to conduct their respective operations
as presently
or previously conducted.
|
2.17
|
Accounts
Receivable.
Except for any receivables owed to the Company by I-55
Telecommunications,
L.L.C., all receivables of the Company (including accounts
receivable,
loans receivable and advances) which are reflected in the
Balance Sheet,
and all such receivables which will have arisen since the
date thereof,
shall have arisen only from bona fide transactions in the
ordinary course
of the business of the Company and shall be (or have been)
fully collected
when due, or in the case of each account receivable within
90 days after
it arose, without resort to litigation and without offset
or counterclaim,
in the aggregate face amounts thereof except to the extent
of the normal
allowance for doubtful accounts with respect to accounts
receivable
computed as a percentage of sales consistent with the Company's
prior
practices as reflected on the
Financials.
|
2.18
|
Assets
Necessary to Business.
The Company presently has and at Closing will have title
to all property
and assets, real, personal and mixed, tangible and intangible,
and all
leases, licenses and other agreements, necessary to permit
Subsidiary to
carry on the business of the Company, as currently
conducted.
|
2.19
|
Minute
Books.
The minutes of the Company made available to counsel for
Parent are the
only minutes of the Company and contain substantially accurate
summaries
of all material meetings of the board of directors (or
committees
thereof), the board of managers (or committees thereof),
the shareholders
(or committees thereof), the members (or committees thereof)
of the
Company , as applicable, and each action by written consent
since the
inception of each such
entity.
|
2.20
|
Environmental
Matters.
|
2.21
|
Brokers'
and Finders' Fees.
The Company has not incurred, nor will it incur, directly
or indirectly,
any liability for brokerage or finders' fees or agents' commissions
or any
similar charges in connection with this Agreement or any
transaction
contemplated hereby.
|
2.22
|
Employee
Benefit Plans and Compensation.
|
2.23
|
Compliance
with Laws; Relations with Governmental Entities.
The Company has complied in all respects with, is not in
violation of, and
has not received any notices of violation with respect to,
any foreign,
federal, state or local statute, law or regulation. Neither
the Company
nor any Principal, nor, to the Knowledge of the Company or
any Principal,
any of the Company's officers, directors, employees or agents
(or
shareholders, distributors, representatives or other persons
acting on the
express, implied or apparent authority of the Company) have
paid, given or
received or have offered or promised to pay, give or receive,
any bribe or
other unlawful payment of money or other thing of value,
any unlawful
discount, or any other unlawful inducement, to or from any
person or
Governmental Entity in the United States or elsewhere in
connection with
or in furtherance of the business of the Company (including
any offer,
payment or promise to pay money or other thing of value (a)
to any foreign
official, political party (or official thereof) or candidate
for political
office for the purposes of influencing any act, decision
or omission in
order to assist the Company in obtaining business for or
with, or
directing business to, any person or entity, or (b) to any
person or
entity, while knowing that all or a portion of such money
or other thing
of value will be offered, given or promised to any such official
or party
for such purposes. To the knowledge of the Company or any
Principal, the
business of the Company is not in any manner dependent upon
the making or
receipt of such payments, discounts or other inducements.
The Company nor
any Principal has otherwise taken any action that would cause
the Company
to be in violation of the Foreign Corrupt Practices Act of
1977, as
amended, or any applicable Laws of similar
effect.
|
2.24
|
Merger
Tax Matters.
The Company and each Principal represents that each of
them and the
Company Shareholders understands that he or she must rely
solely on his or
her advisors and not on any statements or representations
by Parent, or
its agents, with respect to Tax consequences of the Merger
and that the
Company is relying on its own advisors as to such matters.
No tax opinions
are being required under Article V of this
Agreement.
|
2.25
|
Intellectual
Property.
Schedule
2.25 contains
a true, correct and complete listing of all Intellectual
Property owned or
licensed by or registered in the name of the Company and
used or held for
use in operations of the Business, all of which are transferable
to Buyer
by the sole act and deed of the Company , and no consent
on the part of
any other person is necessary to effectuate the transfer
to Buyer of such
Intellectual Property. The Company pays no royalty to anyone
with respect
to the Intellectual Property and has the right to bring
action for the
infringement thereof. The Company owns or possesses all
rights to use all
such Intellectual Property necessary to or useful for the
conduct of the
Business. The Company has not received any notice to the
effect that any
service rendered by the Company relating to the Business
may infringe on
any Intellectual Property right or other legally protectable
right of
another, nor does the Company or any Principal otherwise
have any
knowledge of any such
infringement.
|
2.26
|
Customer
Contracts.
The contracts, agreements, understandings and commitments
set forth and
described in Schedule
2.26 (the
"Customer
Contracts") are
the current forms of all of the types of customer contracts,
agreements,
commitments or understandings relating to the business
and operations
thereof to which the Company is a party. Separately described
in
Schedule
2.26 are
all Customer Contracts of the Company that have generated
$2,000 or more
in revenue in any month since June 1, 2004 ("Significant
Customer Contracts") and
a list of all current customers of the Company. .
|
2.27
|
Relationships
with Suppliers.
The Company or any Principal does not know of any written
or oral
communication, fact, event or action which exists or has
occurred within
120 days prior to the date of this Agreement which would
indicate that any
current supplier to the Company or its Subsidiaries of items
or services
essential to the conduct of the business of the Company and
its
Subsidiaries may terminate or materially reduce its business
with the
Company.
|
2.28
|
Investment
Representation; Legends.
|
2.29
|
Stockholder
Matters.
Set forth on Schedule
2.29 is
a list of all holders of the Company's capital stock as of
the date hereof
and Schedule
2.29 identifies
each holder of the Company's capital stock that is an accredited
investor
as defined in Rule 501(a) under the Securities Act of 1933,
as
amended.
|
2.30
|
Banking
and Insurance.
|
2.31
|
Representations
Complete.
None of the representations or warranties made by the Company
or any
Principal in this Agreement, or to be furnished in or in
connection with
documents mailed or delivered to the Company Shareholders
for use in
soliciting their consent to this Agreement and the Merger,
contains or,
with respect to documents to be mailed to the Company Shareholders,
will
when mailed contain, any untrue statement of a material fact
or omits or,
with respect to documents to be mailed to the Company Shareholders,
will
when mailed omit, to state any material fact necessary in
order to make
the statements contained herein or therein, in light of the
circumstances
under which they were made, not misleading. No representations
and
warranties by the Company and Principals in this Agreement
and no
statement in this Agreement or any document or certificate
furnished or to
be furnished to Parent or Subsidiary pursuant hereto contains
or will
contain any untrue statement or omits or will omit to state
a fact
necessary in order to make the statements contained therein
not
misleading. The Company and Principals have disclosed to
Parent and
Subsidiary all facts known to any of them material to the
assets,
liabilities, business, operation and property of the Company
or its
Subsidiaries. There are no facts known to the Company or
Principals not
yet disclosed which would adversely affect the Company's
business,
financial condition or future operations of the Company's
business. All
facts of material importance to the assets and to the business
have been
fully and truthfully disclosed to Parent and Subsidiary in
this
Agreement.
|
3.01
|
Organization
and Standing.
Parent is a corporation duly organized, validly existing
and in good
standing under the laws of the State of Nevada. Subsidiary
is a
corporation duly organized, validly existing and in good
standing under
the laws of the State of Mississippi. Each of Parent and
Subsidiary has
the full and unrestricted corporate power and authority to
carry on its
business as currently conducted. Each of Parent and Subsidiary
has the
full and unrestricted corporate power and authority to execute
and deliver
this Agreement, the Related Agreements and each other document
required
hereunder and to carry out the transactions contemplated
hereby and
thereby. Parent has the full and unrestricted corporate power
and
authority to issue the Parent Common Stock and Parent Stock
Warrants
hereunder and to carry out the transactions to be carried
out by it as
contemplated by this Agreement and all other Related
Agreements.
|
3.02
|
Authorization.
The execution, delivery and performance by each of Parent
and Subsidiary
of this Agreement and each other Related Agreement, the
fulfillment of and
compliance with the respective terms and provisions hereof
and thereof,
and the consummation by each of Parent and Subsidiary of
the transactions
contemplated hereby and thereby have been duly authorized
by their
respective Board of Directors and subject to the approval
of the
shareholders of the Parent and shareholders of the Subsidiary
(a) will not
conflict with, or violate any term or provision of (i)
any law having
applicability to each of Parent and Subsidiary, the effect
of which would
have an adverse material effect on the business of Parent
or Subsidiary,
or (ii) any provision of the certificate of incorporation
or bylaws of
Parent or Subsidiary; (b) will not conflict with, or result
in any
material breach of, or constitute a default (or an event
which with notice
or lapse of time or both would become a default) under,
any material
agreement to which Parent or Acquisition Sub is a party
or by which it is
bound; or (c) will not result in or require the creation
or imposition of
or result in the acceleration of any indebtedness, or of
any encumbrance
of any nature upon, or with respect to, Parent or Subsidiary.
No other
corporate action on the part of Parent or Subsidiary is
necessary for
Parent or Subsidiary to enter into this Agreement and all
other Related
Agreements and to consummate the transactions contemplated
hereby and
thereby, other than the approval of the Parent as the sole
shareholder of
the Subsidiary. The issuance by Parent of the Parent Common
Stock and
Parent Stock Warrants hereunder and the performance by
Parent or
Subsidiary of the terms and provisions of this Agreement
and each other
Related Agreements required to be performed by it have
been duly
authorized by all necessary corporate action of Parent
(which
authorization has not been modified or rescinded and is
in full force and
effect) other than the approval of the Parent as sole shareholder
of the
Subsidiary.
|
3.03
|
Binding
Obligation.
This Agreement and each other agreement to be executed
by Parent or
Subsidiary hereunder constitutes a valid and binding obligation
of the
Parent or Subsidiary, as applicable, enforceable against
the Parent or
Subsidiary, as applicable, in accordance with its terms,
except as such
enforceability may be subject to the laws of general application
relating
to bankruptcy, insolvency and the relief of debtors and
rules of law
governing specific performance, injunctive relief or other
equitable
remedies.
|
3.04
|
Issuance
of Parent Common Stock and Parent Stock Warrants.
All of the Parent Common Stock and Parent Stock Warrants
to be issued
pursuant to this Agreement have been duly authorized by
Parent and, when
issued in accordance with the terms of this Agreement,
shall be validly
issued, fully paid and
nonassessable.
|
3.05
|
Litigation.
There are no actions, suits, claims, arbitrations, proceedings
or
investigations pending, threatened or reasonably anticipated
against, or
involving Parent or Subsidiary or the transactions contemplated
by this
Agreement or any other Related Agreement, at law or in
equity, or before
or by any arbitrator or governmental authority, domestic
or foreign, which
could reasonably be expected to have a material adverse
effect on the
Parent or Subsidiary. Neither Parent nor Subsidiary is
operating under,
subject to or in default with respect to any order, award,
writ,
injunction, decree or judgment of any arbitrator or governmental
authority
relating to Parent or Subsidiary or their respective
employees.
|
3.06
|
Securities
and Exchange Commission Filings.
Parent and Subsidiary have furnished the Company and the
Principals with a
true and complete copy of each final annual, quarterly
and current report
and each final prospectus filed by Parent with the SEC
since
January 1, 2002. No such filing with the SEC by
Parent contained to
Parent's Knowledge, as of the time of such filing, any
untrue statement of
a material fact or omitted a material fact necessary in
order to make the
statements made therein, in the light of the circumstances
under which
they were made, not
misleading.
|
4.01
|
Preparation
of Proxy Statement.
|
4.02
|
Restrictions
on Transfer; Legends.
The Parent Common Stock and all the Parent Stock Warrants
to be issued in
the Merger shall be characterized as "restricted securities"
for purposes
of Rule 144 under the Securities Act, and each certificate
representing
any of such shares shall bear a legend identical or similar
in effect to
the following legend (together with any other legend or legends
required
by applicable state securities laws or
otherwise):
|
4.03
|
Access
to Information.
|
4.04
|
Public
Disclosure.
The parties hereto agree that prior to the Effective Time,
none of them
will make or engage in any press release, publicity or other
public
disclosure of the matters which are the subject of this Agreement
without
the prior written consent of Parent and the Company, unless
such party
believes in good faith upon consultation with counsel that
such press
release, publicity or other public disclosure is required
by law or legal
process, in which event such party will give Parent and the
Company as
much advance notice thereof as is practicable under the circumstances
and
will give good faith consideration to any comments made with
respect
thereto by the other parties hereto prior to the time when
such press
release, publicity or other public disclosure is
made.
|
4.05
|
Conduct
Business in Ordinary Course.
The Company shall, through the Closing Date, use its best
efforts to
preserve its business and the assets and maintain its existing
contracts
and licenses and to preserve for the Subsidiary the present
relationships
with customers, employees, lessors and any other persons
having business
relations with the Company. Except as contemplated by this
Agreement or as
reasonably required to carry out its obligations hereunder,
the Company
shall, through the Closing Date, maintain and service the
business and the
assets only in the ordinary course of business and, in
addition, shall not
(except to the extent that Parent has consented in advance
in writing
thereto: (i) enter into any agreement in connection with
the business or
assets that may not be terminated on less than thirty (30)
days' notice or
that may reasonably be expected to have a Material Adverse
Effect on the
business or assets, (ii) make any capital purchases or
commitments
relating to the Assets that exceed, individually or in
the aggregate,
$10,000; (iii) place, or allow to be placed, an Encumbrance
on any of the
assets, (iv) sell, assign, lease or otherwise transfer
or dispose of any
interest in any asset (other than in the ordinary course
of business), (v)
commit any act or omit to do any act, or engage in any
activity or
transaction or incur any obligation (by conduct or otherwise),
that
(individually or in the aggregate) reasonably could be
expected to have a
Material Adverse Effect on the business or assets; (vi)
do or omit to do
any act (or permit such action or omission) which reasonably
could be
expected to cause a breach of any contract or Governmental
Authorizations,
or (vii) take any action or fail to take any action that
would reasonably
be expected to cause any of the representations, warranties
or covenants
contained herein to be untrue or incorrect or incapable
of being performed
or satisfied on the Closing Date. Through the Closing Date,
the Company
shall not (except to the extent that Parent has consented
in advance in
writing thereto): (i) provide service or agree to provide
service to any
customer at rates that are different than those that were
in effect for
such customer (or would have been in effect for any new
customer) as of
June 23, 2005, (ii) offer any promotions or special incentives
or
arrangements to customers that were not being offered to
all customers at
June 23, 2005, including, but not limited to, any promotions
or special
incentives or arrangements with respect to pricing or usage,
or (iii)
amend or modify any Customer Contract. Prior to and through
the day
following the Closing Date, the Company and its Subsidiaries
shall
maintain in full force and effect all of its existing casualty,
liability,
and other insurance in amounts not less than those in effect
on the date
hereof, except for changes in such insurance that are made
in the Ordinary
Course of Business.
|
4.06
|
Consents
and Approvals.
The Company shall use its best efforts to obtain, prior
to the Closing,
all waivers, consents and approvals including those as
provided in
Schedule
5.02(b),
that are required in order to effect the Merger so as to
preserve all
rights of and benefits of the Company thereunder for the
Subsidiary.
Parent and Subsidiary shall use commercially reasonable
efforts to assist
the Company in the Company's efforts to obtain such waivers,
consents and
approvals. In addition, the Company and Parent and Subsidiary
shall use
their commercially reasonable efforts to obtain all other
waivers,
consents and approvals of all Governmental Authorities
that are required
in order for them to consummate the transactions contemplated
by this
Agreement or to perform the other obligations of the Company
and Parent
and Subsidiary hereunder. The Company and Parent and Subsidiary
shall: (i)
cooperate in the filing of all forms, notifications, reports
and
information, if any, required or reasonably deemed advisable
pursuant to
applicable statutes, rules, regulations or orders of any
Governmental
Authority or supra-governmental authority in connection
with the
transactions contemplated by this Agreement; and (ii) use
their respective
best efforts to cause any applicable waiting periods thereunder
to expire
and any objections to the transactions contemplated hereby
to be withdrawn
before the Effective Date. All expenses incurred in obtaining
the waivers,
consents and approvals described in this Section 4.06 shall
be paid by the
Company.
|
4.07
|
Financial
Statements.
The Company shall provide Parent with unaudited statements
of assets and
liabilities of the Company , and statements of revenues
and expenses
reflecting the results of operations of the Company for
each month
beginning with August 2005 within twenty (20) days of the
end of each such
month. All of the foregoing financial statements shall
comply with the
requirements concerning financial statements set forth
in Section
2.07.
|
4.08
|
Notification
of Certain Matters.
|
4.09
|
Additional
Documents and Further Assurances.
Each party hereto, at the request of another party hereto,
shall execute
and deliver such other instruments and do and perform such
other acts and
things as may be necessary or desirable for effecting completely
the
consummation of the Merger and the transactions contemplated
hereby.
|
4.10
|
Federal
and State Securities Exemptions.
The parties agree to use commercially reasonable efforts
to ensure that
the issuance of the Parent Stock Consideration will be
exempt from
registration under the Securities Act by reason of Section
4(2) and/or
Regulation D thereof (the "Private
Placement Exemption").
|
4.11
|
Shareholder
List.
As of a date which is two (2) calendar days prior to the
Effective Date,
the Company shall provide Parent and its counsel with a statement
certified by the principal executive officer of the Company
and Principals
setting forth any changes which would have been required
to be set forth
on Schedule
2.03
or
Schedule
2.29
as
if such had been made and certification that there are no
outstanding
options or other rights to any equity interest in the Company
(the
"Updated
Capitalization Certificate").
|
4.12
|
Non-Competition
and Non-Solicitation.
|
4.13
|
Approval
of Shareholders.
The Company will (i) take all steps necessary to call,
give notice of,
convene and hold a special meeting of its shareholders
as soon as
practicable for the purpose of approving and adopting this
Agreement and
the transactions contemplated thereby and for such other
purposes as may
be necessary or desirable, (ii) recommend to its shareholders
the approval
of this Agreement and the transactions contemplated thereby
and such other
matters as may be submitted to its shareholders in connection
with this
Agreement, and (iii) cooperate and consult with Parent
and Subsidiary with
respect to each of the foregoing matters. The Principals
agree to vote all
of their Company Common Stock in favor of the
Merger.
|
4.14
|
No
Shop.
Until such time, if any, as this Agreement is terminated
pursuant to
Article VII, neither the Company or any of the Principals
will not and
each of their representatives will not directly or indirectly
solicit,
initiate, or encourage any inquiries or proposals from, any
person (other
than Parent) relating to any transaction involving the sale
of the
business or assets of the Company, or any of the capital
stock of the
Company (other than a transfer of Capital Stock caused by
the exercise of
the MCG Warrants), or any merger, consolidation, business
combination, or
similar transaction involving the
Company.
|
5.01
|
Conditions
to Obligations of Each Party to Effect the Merger.
The respective obligations of the Company, Parent and Subsidiary
to effect
the Merger shall be subject to the satisfaction at or prior
to the
Effective Date of the following
conditions:
|
5.02
|
Conditions
to the Obligations of Parent and Subsidiary.
The obligation of Parent and Subsidiary to effect the Merger
shall be
subject to the satisfaction at or prior to the Effective
Time of each of
the following conditions, any of which may be waived, in
writing,
exclusively by Parent:
|
5.03
|
Conditions
to Obligations of the Company and the Principals.
The obligations of the Company and the Principals to consummate
and effect
this Agreement and the transactions contemplated hereby shall
be subject
to the satisfaction at or prior to the Effective Time of
each of the
following conditions, any of which may be waived, in writing,
exclusively
by the Company:
|
6.01
|
Survival
of Representations, Warranties and Covenants.
|
6.02
|
Indemnification
by the Principals; Escrow Fund.
|
6.03
|
Indemnification
Procedures.
All claims for indemnification under Section 6.02 shall be
asserted and
resolved as follows:
|
6.04
|
No
Contribution.
Each Principal waives, and acknowledges and agrees that
it shall not have
and shall not exercise or assert (or attempt to exercise
or assert), any
right of contribution, right of indemnity or other right
or remedy against
the Subsidiary in connection with any indemnification or
other rights any
Indemnified Party may have under or in connection with
this
Agreement.
|
6.05
|
Benefit
Plans.
Each former Company employee who is offered and accepts employment
with
Subsidiary shall be entitled to credit for time served with
the Company
for any purpose relating to the Subsidiary’s or Parent’s plans, including
the amount of any benefits, whether such benefits are available,
and the
vesting of any benefits. Nothing in this Section 6.05 obligates
Subsidiary
to offer employment to any Company
employee.
|
7.01
|
Termination.
Except as provided in Section 7.02 hereof, this Agreement
may be
terminated and the Merger abandoned at any time prior to
the Effective
Time:
|
7.02
|
Effect
of Termination.
|
7.03
|
Expenses;
Termination Fees.
|
7.04
|
Amendment.
This Agreement may be amended by the parties at any time
by execution of
an instrument in writing signed on behalf of each of the
parties
hereto.
|
7.05
|
Extension;
Waiver.
At any time prior to the Effective Time, Parent and Acquisition
Sub, on
the one hand, and the Company, on the other hand, may, to
the extent
legally allowed, (i) extend the time for the performance
of any of the
obligations of the other party hereto; (ii) waive any inaccuracies
in the
representations and warranties made to such party contained
herein or in
any document delivered pursuant hereto; and (iii) waive compliance
with
any of the agreements or conditions for the benefit of such
party
contained herein. Any agreement on the part of a party hereto
to any such
extension or waiver shall be valid only if set forth in an
instrument in
writing signed on behalf of such
party.
|
8.01
|
Notices.
All notices and other communications hereunder shall be in
writing and
shall be deemed given if delivered personally or by commercial
messenger
or courier service, or mailed by registered or certified
mail (return
receipt requested) or sent via facsimile (with acknowledgment
of complete
transmission) to the parties at the following addresses (or
at such other
address for a party as shall be specified by like notice);
provided,
however, that notices sent by mail will not be deemed given
until
received:
|
Attention:
|
Guy
Nissenson
|
Telephone:
|
+44
208-446-9494
|
Facsimile:
|
+44
208-446-7010
|
Attention:
|
Wade
Spooner
|
Telephone:
|
601-420-6500
|
Facsimile:
|
509-271-7741
|
Email:
|
adam@oberonsecurities.com |
|
Email:
|
gjacobs@watkinsludlam.com |
|
8.02
|
Interpretation.
The words "include," "includes" and "including" when used
herein shall be
deemed in each case to be followed by the words "without
limitation."
References to "property" includes both intangible and tangible
property.
References to "assets" includes both intangible and tangible
assets. The
table of contents and headings contained in this Agreement
are for
reference purposes only and shall not affect in any way the
meaning or
interpretation of this Agreement.
|
8.03
|
Counterparts.
This Agreement may be executed in one or more counterparts,
each of which
shall constitute an original and all of which, when taken
together, shall
be considered one and the same
agreement.
|
8.04
|
Entire
Agreement; Assignment.
This Agreement and the documents and instruments and other
agreements
among the parties hereto referenced herein: (i) constitute
the entire
agreement among the parties with respect to the subject matter
hereof and
supersede all prior agreements and understandings both written
and oral,
among the parties with respect to the subject matter hereof;
and (ii)
shall not be assigned by operation of law or
otherwise.
|
8.05
|
No
Third Party Beneficiaries.
This Agreement, the schedules and exhibits hereto and the
documents and
instruments and other agreements among the parties hereto
referenced
herein are not intended to confer upon any person other
than the parties
hereto any rights or remedies
hereunder.
|
8.06
|
Severability.
In the event that any provision of this Agreement or the
application
thereof, becomes or is declared by a court of competent jurisdiction
to be
illegal, void or unenforceable, the remainder of this Agreement
will
continue in full force and effect and the application of
such provision to
persons or circumstances other than those with respect to
which it is
deemed void will be interpreted so as reasonably to effect
the intent of
the parties hereto within the boundaries of applicable law.
The parties
further agree to replace such void or unenforceable provision
of this
Agreement with a valid and enforceable provision that will
achieve, to the
extent practicable within applicable law, the economic, business
and other
purposes of such void or unenforceable
provision.
|
8.07
|
Other
Remedies.
Except as otherwise provided herein, any and all remedies
herein expressly
conferred upon a party will be deemed cumulative with and
not exclusive of
any other remedy conferred hereby, or by law or equity
upon such party,
and the exercise by a party of any one remedy will not
preclude the
exercise of any other remedy.
|
8.08
|
Governing
Law; Dispute Resolution.
This Agreement shall be governed by and construed in accordance
with the
laws of the State of Mississippi, regardless of the laws
that might
otherwise govern under applicable principles of conflicts
of laws thereof.
EACH PARTY HEREBY IRREVOCABLY WAIVES ANY RIGHT IT MAY HAVE,
AND AGREES NOT
TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION OF ANY DISPUTE
HEREUNDER OR
IN CONNECTION HEREWITH OR ARISING OUT OF THIS AGREEMENT OR
ANY TRANSACTION
CONTEMPLATED HEREBY.
|
8.09
|
Rules
of Construction.
The parties hereto agree that they have been represented
by counsel during
the negotiation and execution of this Agreement and, therefor,
waive the
application of any law, regulation, holding or rule of
construction
providing that ambiguities in an agreement or other document
will be
construed against the party drafting such agreement or
document.
|
8.10
|
Attorneys'
Fees.
If any action or other proceeding relating to the enforcement
of any
provision of this Agreement is brought by any party hereto,
the prevailing
party shall be entitled to recover reasonable attorneys'
fees, costs and
disbursements (in addition to any other relief to which the
prevailing
party may be entitled).
|
8.11
|
Shareholder's
Post Closing Sale Restrictions.
Each shareholder of the Company by submission of its Company
Common Stock
in exchange for the Parent Common Stock and Warrants agrees
that the total
shares of common stock of the Parent sold by him/her in
any one month
period shall not exceed 2.5% of the average monthly trading
volume of the
Parent Common Stock for the month prior to the date in
which sale takes
place. Each shareholder of the Company agrees that this
Parent Common
Stock sales restriction shall apply to any Parent Common
Stock, whether
owned as a result of the Merger or thereafter acquired
for as long as
either owns any Parent Common Stock and that this provision
shall survive
the consummation of the Merger.
|
8.12
|
Xfone
USA, Inc. Board Appointments.
The Parent as the sole shareholder of Xfone USA, Inc. agrees
to appoint
each of the Principals to the Xfone USA, Inc. board of directors
immediately following the Effective Time. Parent and Subsidiary
agree to
indemnify and/or insure against claims commonly covered by
directors’ and
officers’ insurance to the same extent as such indemnities or insurance
are given to other officers or directors of Parent or Subsidiary,
from
time to time.
|
XFONE,
INC.
By: /s/
Guy Nissenson
Name:
Guy Nissenson
Title:
President and CEO
|
I-55
INTERNET SERVICES, INC.
By: /s/
Hunter McAllister
Name:
Hunter McAllister
Title:
President and CEO
By: /s/
Brian Acosta
Name:
Brian Acosta
Title:
Chairman
|
XFONE
USA, INC.
By: /s/
Wade Spooner
Name:
Wade Spooner
Title:
President
|
PRINCIPALS
/s/
Hunter McAllister
Hunter
McAllister, Individually
/s/
Brian Acosta
Brian
Acosta, Individually
|
Email:
|
guy@xfone.com
|
Email:
|
adam@oberongroup.com
|
Email:
|
gjacobs@watkinsludlam.com
|
BUYERS:
|
PRINCIPALS:
|
|
XFone
Common Stock
|
XFone Stock Warrants |
Hunter
McAllister
|
________
Shares
|
________
Warrants
|
Brian
Acosta
|
________
Shares
|
________
Warrants
|
From:
|
XFone,
Inc. and/or XFone USA, Inc.
("XFone")
|
To:
|
______________________,
or its successor ("Escrow Agent")
|
From:
|
XFone,
Inc./XFone USA, Inc. ("XFone")
|
Date:
|
_______________________
|
Re:
|
Escrow
Agreement Dated ____________, 2004 Among the Above-referenced
Parties
("Escrow Agreement")
|
(1)
|
_________
total shares XFone Common Stock as
follows:
|
(2)
|
_________
shares XFone Stock Warrants as
follows:
|
(3)
|
Cash
Dividends $________.
|
____
|
This
is the Loss as determined for Pending Claims Notice dated
|
.
|
____
|
This
notice also constitutes a Pending Claims Notice and the Loss
arises out of
the following:
|
To:
|
______________________,
or its successor ("Escrow Agent")
|
From:
|
Hunter
McAllister ("Principal")
|
Date:
|
_____________________
|
Re:
|
Escrow
Agreement Dated ____________, 2004 Among the Above-referenced
Parties
("Escrow Agreement")
|
__________
|
shares
of XFone Common Stock Hunter McAllister deposited
in the Escrow
Fund.
|
__________
|
XFone
Stock Warrants from Hunter McAllister's XFone Stock Warrants
he deposited
in the Escrow Fund.
|
__________
|
shares
of XFone Common Stock Brian Acosta deposited in the Escrow
Fund.
|
__________
|
XFone
Stock Warrants from Brian Acosta' XFone Stock Warrants he
deposited in the
Escrow Fund.
|
XFone,
Inc.
|
Xfone.USA,
Inc.
|
Britannia
House
|
2506
Lakeland Drive
|
960
High Road
|
Suite
100
|
London,
N129RY
|
Jackson,
MS 39232
|
United
Kingdom
|
USA
|
Attention: Guy
Nissenson
|
Attention:
Wade Spooner
|
Telephone: +44
208-446-9494
|
Telephone:
601-420-6500
|
Facsimile: +44
208-446-7010
|
Facsimile:
509-271-7741
|
Email: guy@xfone.com
|
Email:
wspooner@expetel.com
|
Email:
|
adam@oberongroup.com
|
Email:
|
gjacobs@watkinsludlam.com
|
Email:
|
hunter@I-55.com
|
Email:
|
dkurtz@bakerdonelson.com
|
EMPLOYER:
|
EXECUTIVE:
|
XFone
USA, Inc.
|
|
By:
/s/ Wade
Spooner
|
/s/Hunter
McAllister
|
Wade
Spooner, President/CEO
|
Hunter
McAllister,
Individually
|
XFone,
Inc.
|
Xfone.USA,
Inc.
|
Britannia
House
|
2506
Lakeland Drive
|
960
High Road
|
Suite
100
|
London,
N129RY
|
Jackson,
MS 39232
|
United
Kingdom
|
USA
|
Attention: Guy
Nissenson
|
Attention:
Wade Spooner
|
Telephone: +44
208-446-9494
|
Telephone:
601-420-6500
|
Facsimile: +44
208-446-7010
|
Facsimile:
509-271-7741
|
Email: guy@xfone.com
|
Email:
wspooner@expetel.com
|
Email:
|
adam@oberongroup.com
|
Email:
|
gjacobs@watkinsludlam.com
|
Email:
|
hunter@I-55.com
|
Email:
|
dkurtz@bakerdonelson.com
|
EMPLOYER:
|
EXECUTIVE:
|
XFone
USA, Inc.
|
|
By:
Wade Spooner
|
Brian
Acosta
|
Wade
Spooner, President/CEO
|
Brian
Acosta, Individually
|
DIRECTORS:
|
OFFICERS:
|
/s/Hunter
McAllister
|
/s/
Hunter McAllister
|
Hunter McAllister
|
Hunter McAllister, President and CEO
|
/s/
Brian Acosta, Chairman
|
/s/Brian
Acosta, CTO
|
/s/Wayne
Cooper
|
/s/Wayne
Cooper, COO
|
/s/Terry
Cooper
|
/s/Terry
Cooper, Secretary
|
/s/Brian
Harper
|
/s/Chad
Nethercutt, CFO
|
/s/
Robert Miller
|
|
/s/Randy
Tricou
|
|
/s/Kelly
Morse
|
|
/s/Chad
Soileau
|
(a)
|
The
following sentence is added to Section 1.01 as
follows:
|
(b)
|
The
term "Closing Date" shall be replaced with the term "Management
Date" in
the following sections: 1.03(a)(i)(1); 1.03(a)(i)(2); 1.07;
4.05; and
5.02(h).
|
(c)
|
There
is added a Section 4.15 as follows:
|
(d)
|
Section
5.01 (a) is amended to delete in (iii) thereof the word “shareholders” and
replace it with the words “board of
directors”.
|
(e)
|
Section
5.01 (e) is amended to read as
follows:
|
(f)
|
Section
5.02 (i) is amended to add the following sentence
thereto:
|
(g)
|
Section
5.02(p) is amended to read as
follows:
|
(h)
|
Section
5.02 is amended to add thereto a subparagraph (r) as
follows:
|
(i)
|
Article
VI is amended in its entirety to read as
follows:
|
XFONE,
INC.
|
I-55
INTERNET SERVICES, INC.
|
By:
/s/ Guy Nissenson
Guy
Nissenson, President and CEO
|
By:
/s/ Hunter McAllister
Hunter McAllister, President/CEO
|
XFONE
USA, INC.
|
PRINCIPALS:
|
By:
/s/ Wade Spooner
|
By: Hunter McAllister |
Wade
Spooner, President
|
Hunter
McAllister
By:
Brian Acosta
Brian
Acosta
|
ARTICLE
I
|
THE
MERGER
|
1
|
|
1.01
|
The
Merger; Effective Time
|
1
|
|
1.02
|
Effect
of the Merger
|
1
|
|
1.03
|
Consideration;
Conversion of Shares
|
2
|
|
1.04
|
No
Dissenters Rights
|
3
|
|
1.05
|
Surrender
of Certificates
|
3
|
|
1.06
|
Value
of Parent Common Stock
|
4
|
|
1.07
|
Treatment
of the Company Options and Warrants
|
5
|
|
1.08
|
No
Further Ownership Rights in the Company Capital Stock
|
5
|
|
1.09
|
Lost,
Stolen or Destroyed Certificates
|
5
|
|
1.10
|
Taking
of Necessary Action; Further Action
|
5
|
|
1.11
|
Tax
Consequences
|
5
|
|
ARTICLE
II
|
REPRESENTATIONS
AND WARRANTIES OF THE COMPANY AND THE PRINCIPALS
|
5
|
|
2.01
|
Organization
|
6
|
|
2.02
|
Subsidiaries
|
6
|
|
2.03
|
Capital
Structure
|
6
|
|
2.04
|
Authority
|
7
|
|
2.05
|
No
Conflict
|
7
|
|
2.06
|
Consents
|
7
|
|
2.07
|
The
Company Financial Statements
|
8
|
|
2.08
|
No
Undisclosed Liabilities
|
8
|
|
2.09
|
No
Changes
|
8
|
|
2.10
|
Tax
Matters
|
10
|
|
2.11
|
Restrictions
on Business Activities
|
11
|
|
2.12
|
Title
of Properties; Absence of Liens and Encumbrances; Condition
of
Equipment
|
11
|
|
2.13
|
Material
or Significant Agreements, Contracts and Commitments
|
12
|
|
2.14
|
Interested
Party Transactions
|
14
|
|
2.15
|
Governmental
Authorization
|
14
|
|
2.16
|
Litigation
|
15
|
|
2.17
|
Accounts
Receivable
|
15
|
|
2.18
|
Assets
Necessary to Business
|
15
|
|
2.19
|
Minute
Books
|
15
|
|
2.20
|
Environmental
Matters
|
15
|
|
2.21
|
Brokers'
and Finders' Fees
|
16
|
|
2.22
|
Employee
Benefit Plans and Compensation
|
16
|
|
2.23
|
Compliance
with Laws; Relations with Governmental Entities
|
20
|
|
2.24
|
Merger
Tax Matters
|
21
|
|
2.25
|
Intellectual
Property
|
21
|
|
2.26
|
Customer
Contracts
|
21
|
|
2.27
|
Relationships
with Suppliers
|
22
|
|
2.28
|
Investment
Representation; Legends
|
22
|
|
2.29
|
Stockholder
Matters
|
22
|
|
2.30
|
Banking
and Insurance
|
22
|
|
2.31
|
Representations
Complete
|
23
|
|
ARTICLE
III
|
REPRESENTATIONS
AND WARRANTIES OF PARENT AND SUBSIDIARY
|
23
|
|
3.01
|
Organization
and Standing
|
23
|
|
3.02
|
Authorization
|
23
|
|
3.03
|
Binding
Obligation
|
24
|
|
3.04
|
Issuance
of Parent Common Stock and Parent Stock Warrants
|
24
|
|
3.05
|
Litigation
|
24
|
|
3.06
|
Securities
and Exchange Commission Filings
|
24
|
|
ARTICLE
IV
|
COVENANTS
OF PARTIES PRIOR TO THE EFFECTIVE TIME
|
25
|
|
4.01
|
[Intentionally
omitted]
|
25
|
|
4.02
|
Restrictions
on Transfer; Legends
|
25
|
|
4.03
|
Access
to Information
|
25
|
|
4.04
|
Public
Disclosure
|
26
|
|
4.05
|
Conduct
Business in Ordinary Course
|
26
|
|
4.06
|
Consents
and Approvals
|
27
|
|
4.07
|
Financial
Statements
|
27
|
|
4.08
|
Notification
of Certain Matters
|
27
|
|
4.09
|
Additional
Documents and Further Assurances
|
28
|
|
4.10
|
Federal
and State Securities Exemptions
|
28
|
|
4.11
|
Shareholder
List
|
28
|
|
4.12
|
Non-Competition
and Non-Solicitation
|
28
|
|
4.13
|
Approval
of Shareholders
|
30
|
|
4.14
|
No
Shop
|
30
|
|
ARTICLE
V
|
CONDITIONS
TO THE MERGER
|
30
|
|
5.01
|
Conditions
to Obligations of Each Party to Effect the Merger
|
30
|
|
5.02
|
Conditions
to the Obligations of Parent and Subsidiary
|
31
|
|
5.03
|
Conditions
to Obligations of the Company and the Principals
|
33
|
|
ARTICLE
VI
|
SURVIVAL
OF REPRESENTATIONS AND WARRANTIES; INDEMNIFICATION; POST-CLOSING
COVENANTS
|
34
|
|
6.01
|
Survival
of Representations, Warranties and Covenants
|
34
|
|
6.02
|
Indemnification
by the Principals; Escrow Fund
|
36
|
|
6.03
|
Indemnification
Procedures
|
38
|
|
6.04
|
No
Contribution
|
39
|
|
6.05
|
Benefit
Plans
|
39
|
|
ARTICLE
VII
|
TERMINATION,
AMENDMENT AND WAIVER
|
39
|
|
7.01
|
Termination
|
39
|
|
7.02
|
Effect
of Termination
|
39
|
|
7.03
|
Expenses;
Termination Fees.
|
40
|
|
7.04
|
Amendment
|
40
|
|
7.05
|
Extension;
Waiver
|
40
|
|
ARTICLE
VIII
|
GENERAL
PROVISIONS
|
40
|
|
8.01
|
Notices
|
40
|
|
8.02
|
Interpretation
|
42
|
|
8.03
|
Counterparts
|
42
|
|
8.04
|
Entire
Agreement; Assignment
|
42
|
|
8.05
|
No
Third Party Beneficiaries
|
42
|
|
8.06
|
Severability
|
42
|
|
8.07
|
Other
Remedies
|
43
|
|
8.08
|
Governing
Law; Dispute Resolution
|
43
|
|
8.09
|
Rules
of Construction
|
43
|
|
8.10
|
Attorneys'
Fees
|
43
|
|
8.11
|
Shareholder's
Post Closing Sale Restrictions
|
43
|
Exhibits
|
|
Exhibit
A
|
Articles
of Merger
|
Exhibit
B
|
Escrow
Agreement
|
Exhibit
C
|
Management
Agreement
|
Exhibit
D
|
Release
|
Exhibit
E
|
Restricted
Area
|
Schedules
|
|
Schedule
2.03
|
Capital
Structure
|
Schedule
2.07
|
The
Company Financial Statements
|
Schedule
2.08
|
No
Undisclosed Liabilities
|
Schedule
2.09
|
No
Changes
|
Schedule
2.10
|
Tax
Matters
|
Schedule
2.12(b)
|
Properties
|
Schedule
2.13
|
Agreements,
Contracts, Commitments
|
Schedule
2.15
|
Governmental
Authorization
|
Schedule
2.16
|
Litigation
|
Schedule
2.22
|
Employee
Benefit Plans and Compensation
|
Schedule
2.25
|
Intellectual
Property
|
Schedule
2.26
|
Customer
Contracts
|
Schedule
2.30
|
Banking
and Insurance
|
Schedule
5.02(b)
|
Third
Party Consents Required
|
9.01
|
The
Merger; Effective Time.
The Company shall be merged with and into Subsidiary,
and Subsidiary shall
be the surviving corporation (sometimes referred to
herein as the
"Surviving Corporation"). The Merger shall be consummated
effective at the
time Articles of Merger attached hereto as Exhibit
A,
are completed, executed and filed with the later of
the Mississippi and
Louisiana Secretaries of State. The date and time of
such consummation are
referred to as the "Closing Date" and the "Effective
Time," respectively.
The "Management Date" shall mean a date prior to the
Closing Date that the
Company and the Subsidiary enter into a Management
Operating Agreement;
provided, however, if the Company and Subsidiary fail
to enter into a
Management Operating Agreement, the Management Date
shall be the Closing
Date.
|
9.02
|
Effect
of the Merger.
At the Effective Time, (i) the separate existence
of the Company shall
cease and the Company shall be merged with and into
Subsidiary, (ii)
Subsidiary shall continue to possess all of the rights,
privileges and
franchises possessed by it and shall, at the Effective
Time, become vested
with and possess all property, rights, privileges,
powers and franchises
possessed by and all the property, real or personal,
causes of action and
every other asset of the Company, (iii) Subsidiary
shall be responsible
for all of the liabilities and obligations of the
Company in the same
manner as if Subsidiary had itself incurred such
liabilities or
obligations, and the Merger shall not affect or impair
the rights of the
creditors or of any persons dealing with the Company,
(iv) the Articles of
Incorporation and the Bylaws of Subsidiary shall
become the Articles of
Incorporation and the Bylaws of the Company, (v)
the existing officers and
directors of Subsidiary shall remain in such offices,
and (vi) the Merger
shall have all the effects provided by applicable
Mississippi
law.
|
9.03
|
Consideration;
Conversion of Shares.
|
9.04
|
No
Dissenters Rights.
Since the sole shareholder by execution of this Agreement
has approved
this Agreement and the Merger and transactions contemplated
hereby, the
Company and Principal represent and warrant that
there are no dissenter’s
rights available under the Limited Liability Company
Law of Louisiana or
otherwise.
|
9.05
|
Surrender
of Certificates.
|
9.06
|
Value
of Parent Common Stock.
For purposes of the indemnification obligations described
in Article VI
hereof, the parties hereto agree that the Parent
Common Stock shall be
deemed to have a value determined using the weighted
average price as
reported on the website of the American Stock Exchange
for the ten (10)
trading days preceding the date on which a claim
for indemnification is
made, and Parent Stock Warrants issued in the Merger
shall be deemed to
have a value per share equal to the value per share
determined in
accordance with Section 1.03.
|
9.07
|
Treatment
of the Company Options and Warrants.
All outstanding options, warrants and other rights
to purchase Company
Common Stock or any other equity interest in the Company
as set forth in
Section 2.03 that remain unexercised as of the Effective
Time will be
terminated, and the rights granted thereunder will
be forfeited. Prior to
the Management Date, the Company shall provide all
necessary
notifications, and obtain all necessary consents, releases
or cancellation
agreements from the holders of such options, warrants
and other rights as
Parent may reasonably require.
|
9.08
|
No
Further Ownership Rights in the Company Capital Stock.
The shares of Parent Common Stock and Parent Stock
Warrants paid in
respect of the surrender for exchange of Company
Common Stock in
accordance with the terms hereof (including any cash
paid with respect to
fractional shares of Parent Common Stock or Parent
Stock Warrants) shall
be deemed to be in full satisfaction of all rights
pertaining to such
Company Common Stock, and there shall be no further
registration of
transfers on the records of the Surviving Corporation
of capital stock
that was outstanding immediately prior to the Effective
Time. If, after
the Effective Time, Certificates are presented to
the Surviving
Corporation for any reason, they shall be canceled
and exchanged as
provided in this Article I.
|
9.09
|
Lost,
Stolen or Destroyed Certificates.
In the event any certificates evidencing shares of
Company Common Stock
shall have been lost, stolen or destroyed, the Exchange
Agent shall issue
in exchange for such lost, stolen or destroyed certificates,
upon the
making of an affidavit of that fact by the holder thereof,
such shares of
Parent Common Stock, Parent Stock Warrants or such
cash consideration as
may be required pursuant to Section 1.03 hereof; provided,
however, that
Parent may, in its discretion and as a condition precedent
to the issuance
thereof, require the owner of such lost, stolen or
destroyed certificates
to deliver a bond in such amount as it may reasonably
direct against any
claim that may be made against Parent or the Exchange
Agent with respect
to the certificates alleged to have been lost, stolen
or
destroyed.
|
9.10
|
Taking
of Necessary Action; Further Action.
If at any time after the Effective Time any further
action is necessary or
desirable to carry out the purposes of this Agreement
and to vest the
Surviving Corporation with full right, title and
possession to all assets,
property, rights, privileges, powers and franchises
of the Company, then
the officers, directors and employees of the Company,
Parent and
Subsidiary are fully authorized in the name of their
respective companies
or otherwise to take, and will take, all such lawful
and necessary
action.
|
9.11
|
Tax
Consequences.
It is intended that the Merger shall constitute a reorganization
within
the meaning of Section 368(a)(1)(A), by reason of Section
368(a)(2)(D) of
the Internal Revenue Code of 1986, as amended (the
"Code"), and that this
Agreement shall constitute a "plan of reorganization"
within the meaning
of Section 368 of the Code.
|
10.01
|
Organization.
The Company is a limited liability company duly organized,
validly
existing and in good standing under the laws of the
State of Louisiana and
the Company has filed its only tax return in a manner
consistent with
taxation as a corporation. The Company has all requisite
power and
authority to own, lease and operate its properties
and to carry on its
business as now being conducted, and is duly licensed
or qualified to do
business in each jurisdiction in which its ownership
or leasing of its
properties or the nature of the business conducted
by the Company makes
such licensing or qualification necessary. The copies
of the Articles of
Organization of the Company and the operating agreement
of the Company,
certified by its Secretary as of the date of this
Agreement, which are
being delivered to Parent and Subsidiary herewith,
are complete and
correct copies of such documents in effect as of
the date of this
Agreement. The minute books of the Company contain
true and complete
records of all meetings and other corporate actions
of its
shareholders/members (herein “Shareholders” or “Members”) and their Boards
of Managers (herein “Board of Directors”) (including all committees of
their Boards of Directors).
|
10.02
|
Subsidiaries.
There is no other corporation, limited liability
company, partnership,
association, joint venture or other business entity
that the Company owns
or controls, directly or
indirectly.
|
10.03
|
Capital
Structure.
|
10.04
|
Authority.
The Company and the Principal have all requisite
power and authority to
enter into this Agreement and any Related Agreement
(as defined below) to
which they are party and to consummate the transactions
contemplated
hereby and thereby. The execution and delivery of
this Agreement, any
Related Agreement to which the Company is party and
the consummation of
the transactions contemplated hereby and thereby
have been duly authorized
by all necessary limited liability company action
on the part of the
Company, including approval of the sole Company Shareholder.
No further
action is required on the part of the Principal to
authorize the
Agreement, any Related Agreement to which he is a
party and the
transactions contemplated hereby and thereby. This
Agreement, any Related
Agreement to which the Company is a party and the
merger and the
transactions contemplated thereby have been unanimously
approved by the
board of directors and the Principal, as sole Shareholder
of the Company.
This Agreement and any Related Agreement to which
the Company and/or any
of the Principals is a party has been duly executed
and delivered by the
Company and/or the Principal, as the case may be,
and constitute the valid
and binding obligations of the Company and the Principal,
enforceable
against each such party in accordance with their
respective terms, except
as such enforceability may be subject to the laws
of general application
relating to bankruptcy, insolvency and the relief
of debtors and rules of
law governing specific performance, injunctive relief
or other equitable
remedies. For the purposes of this Agreement, the
term "Related
Agreements"
shall mean the Escrow Agreement, the Articles of
Merger and Management
Agreement, and any other agreements to which the
Company and/or the
Principal is a party that is entered into in order
to consummate the
transactions contemplated hereby or
thereby.
|
10.05
|
No
Conflict.
The execution and delivery by the Company and the Principal
of this
Agreement and any Related Agreement to which the Company
and/or the
Principal is a party, and the consummation of the transactions
contemplated hereby and thereby, will not conflict
with or result in any
violation of or default under (with or without notice
or lapse of time, or
both) or give rise to a right of termination, cancellation,
modification
or acceleration of any obligation or loss of any benefit
under (any such
event, a "Conflict"):
(i) any provision of the Articles of Organization or
Operating Agreement
of the Company, each as amended to date; (ii) any contract
to which the
Company is a party, or to which any of the Principals,
is subject; or
(iii) any judgment, order, decree, statute, law, ordinance,
rule or
regulation applicable to the Company or any respective
properties or
assets, or applicable to any of the
Principals.
|
10.06
|
Consents.
No consent, waiver, approval, order or authorization
of, or registration,
declaration or filing with any court, administrative
agency or commission
or other federal, state, county, local or other foreign
governmental
authority, instrumentality, agency, commission, military
division or
department, inspectorate, minister, ministry or public
or statutory person
(whether autonomous or not) thereof (or of any political
subdivision
thereof) (each, a "Governmental
Entity"),
is required by or with respect to the Company, or
the Principal in
connection with the execution and delivery of this
Agreement, any of the
Related Agreements to which the Company, or the Principal
is a party, or
the consummation of the transactions contemplated
hereby or thereby,
except for: (i) the approval of the Public Service
Commission of the
States of Louisiana and Mississippi; (ii) the filing
of the
Articles/Certificate of Merger with the Secretary
of State of the State of
Mississippi and Louisiana; (iii) the consents as
set forth in Section
5.02(b); and (iv) such other consents, filings, approvals,
registrations
or declarations, the failure of which to make or
obtain is not reasonably
likely, individually, or in the aggregate, to have
a Material Adverse
Effect.
|
10.07
|
The
Company Financial Statements.
Attached as Schedule
2.07
are the (i) unaudited balance sheet as of December
31, 2002, 2003 and
2004, and the Profit and Loss Statement for the Company
for the years
ended December 31, 2002, 2003 and 2004 and (ii) the
unaudited balance
sheet as of June 30, 2005 and the Profit and Loss Statement
for the
Company for the three months ending June 30, 2005 (collectively,
the
"Financials").
The Financials are true, correct and accurate and have
been based upon the
information contained in the books and records of the
Company and have
been prepared in accordance with GAAP except that the
June 30, 2005
Financials do not have notes thereto and may be subject
to normal and
recurring year end adjustments consistently applied
throughout the periods
covered thereby. The Financials present fairly the
financial condition,
operating results and cash flows of the Company as
of the dates and during
the periods indicated therein. The Company's unaudited
balance sheet as of
June 30, 2005 is referred to hereinafter as the "Current
Balance Sheet."
The Company maintains and will continue, prior to the
Effective Time, to
maintain a standard system of accounting established
and administered in
accordance with GAAP.
|
10.08
|
No
Undisclosed Liabilities.
Except as and to the extent reflected or reserved
against in the
Financials or as disclosed on Schedule
2.08,
which shall include all the Company's accounts payable
and other accrued
expenses as of the date of this Agreement, and subject
to the thresholds
set forth in Section 2.13 of this Agreement (except
that the thresholds of
Section 2.13 shall not apply if the cumulative undisclosed
liabilities
based on such threshold exceed $25,000), the Company
has no liabilities,
claims or obligations (whether accrued, absolute,
contingent, unliquidated
or otherwise, whether or not known to the Company
or Principals or any
directors, officers or employees of the Company,
whether due to become
payable and regardless of when or by whom asserted)
or any unrealized or
anticipated losses from any unrealized or anticipated
losses of a
contractual nature.
|
10.09
|
No
Changes.
Except as set forth on Schedule
2.09,
since the Current Balance Sheet Date, there has not
been, occurred or
arisen any of the following with respect to the Company:
|
10.10
|
Tax
Matters.
|
10.11
|
Restrictions
on Business Activities.
There is no agreement (noncompete or otherwise),
commitment, judgment,
injunction, order or decree to which the Company
is a party or otherwise
binding upon the Company, which has or may reasonably
be expected to have
the effect of prohibiting or impairing in any
material respect any
business practice, any acquisition of property,
the conduct of business as
currently conducted or otherwise materially limiting
the freedom of the
Company to engage in any line of business or
to compete with any
person.
|
10.12
|
Title
of Properties; Absence of Liens and Encumbrances;
Condition of
Equipment.
|
10.13
|
Material
or Significant Agreements, Contracts and Commitments.
|
10.14
|
Interested
Party Transactions.
No officer, director, employee, shareholder,
manager or member of the
Company (nor any ancestor, sibling, descendant
or spouse of any such
person, or trust, partnership or corporation
in which any such person has
or has had an interest) has or has had, directly
or indirectly: (i) an
interest in any entity which furnished or sold,
or furnishes or sells,
services, products or technology that the Company
furnishes or sells; (ii)
any interest in any entity that purchases from
or sells or furnishes to
the Company, any goods or services; or (iii)
a beneficial interest in any
Contract to which the Company is a party; provided,
however, that
ownership of no more than 1% of the outstanding
voting stock of a publicly
traded corporation shall not be deemed to be
an "interest in any entity"
for purposes of this Section 2.14.
|
10.15
|
Governmental
Authorization.
|
10.16
|
Litigation.
Except as set forth on Schedule
2.16,
there is no action, suit, claim or proceeding
of any nature pending or
threatened against the Company or the Principal
or their respective
properties or any person or entity whose liability
the Company or the
Principal may have retained or assumed, either
contractually or by
operation of law, nor, to the Knowledge of the
Company or Principal, is
there any reasonable basis therefor. There is
no investigation or other
proceeding pending or threatened against the
Company or the Principal, any
of their respective properties or any person
or entity whose liability the
Company or the Principal may have retained or
assumed, either
contractually or by operation of law, by or before
any Governmental
Entity, nor, to the Knowledge of the Company
or Principal, is there any
reasonable basis therefor. Except as set forth
on Schedule
2.16,
no Governmental Entity has at any time challenged
or questioned the legal
right of the Company to conduct its operations
as presently or previously
conducted.
|
10.17
|
Accounts
Receivable.
All receivables of the Company (including accounts
receivable, loans
receivable and advances) which are reflected in
the Balance Sheet, and all
such receivables which will have arisen since the
date thereof, shall have
arisen only from bona fide transactions in the
ordinary course of the
business of the Company and shall be (or have been)
fully collected when
due, or in the case of each account receivable
within 90 days after it
arose (or, in the case of the BellSouth receivable
reflected on Schedule
2.09(g), 180 days from the Management Date), without
resort to litigation
and without offset or counterclaim, in the aggregate
face amounts thereof
except to the extent of the normal allowance for
doubtful accounts with
respect to accounts receivable computed as a percentage
of sales
consistent with the Company's prior practices as
reflected on the
Financials.
|
10.18
|
Assets
Necessary to Business.
The Company presently has and at Closing will
have title to all property
and assets, real, personal and mixed, tangible
and intangible, and all
leases, licenses and other agreements, necessary
to permit Subsidiary to
carry on the business of the Company, as currently
conducted.
|
10.19
|
Minute
Books.
The minutes of the Company made available to counsel
for Parent are the
only minutes of the Company and contain substantially
accurate summaries
of all material meetings of the board of directors
(or committees
thereof), the board of managers (or committees
thereof), the shareholders
(or committees thereof), the members (or committees
thereof) of the
Company , as applicable, and each action by written
consent since the
inception of each such entity.
|
10.20
|
Environmental
Matters.
|
10.21
|
Brokers'
and Finders' Fees.
The Company has not incurred, nor will it incur,
directly or indirectly,
any liability for brokerage or finders' fees
or agents' commissions or any
similar charges in connection with this Agreement
or any transaction
contemplated hereby.
|
10.22
|
Employee
Benefit Plans and Compensation.
|
10.23
|
Compliance
with Laws; Relations with Governmental Entities.
The Company has complied in all respects with,
is not in violation of, and
has not received any notices of violation with
respect to, any foreign,
federal, state or local statute, law or regulation.
Neither the Company
nor the Principal, nor, to the Knowledge of the
Company or the Principal,
any of the Company's officers, directors, employees
or agents (or
shareholders, distributors, representatives or
other persons acting on the
express, implied or apparent authority of the Company)
have paid, given or
received or have offered or promised to pay, give
or receive, any bribe or
other unlawful payment of money or other thing
of value, any unlawful
discount, or any other unlawful inducement, to
or from any person or
Governmental Entity in the United States or elsewhere
in connection with
or in furtherance of the business of the Company
(including any offer,
payment or promise to pay money or other thing
of value (a) to any foreign
official, political party (or official thereof)
or candidate for political
office for the purposes of influencing any act,
decision or omission in
order to assist the Company in obtaining business
for or with, or
directing business to, any person or entity, or
(b) to any person or
entity, while knowing that all or a portion of
such money or other thing
of value will be offered, given or promised to
any such official or party
for such purposes. To the knowledge of the Company
or the Principal, the
business of the Company is not in any manner dependent
upon the making or
receipt of such payments, discounts or other inducements.
The Company nor
the Principal has otherwise taken any action that
would cause the Company
to be in violation of the Foreign Corrupt Practices
Act of 1977, as
amended, or any applicable Laws of similar
effect.
|
10.24
|
Merger
Tax Matters.
The Company and the Principal represents that each
of them understands
that he or she must rely solely on his or her advisors
and not on any
statements or representations by Parent, or its
agents, with respect to
Tax consequences of the Merger and that the Company
is relying on its own
advisors as to such matters. No tax opinions are
being required under
Article V of this Agreement.
|
10.25
|
Intellectual
Property.
Schedule
2.25 contains
a true, correct and complete listing of all Intellectual
Property owned or
licensed by or registered in the name of the Company
and used or held for
use in operations of the Business, all of which
are transferable to Buyer
by the sole act and deed of the Company , and no
consent on the part of
any other person is necessary to effectuate the
transfer to Buyer of such
Intellectual Property. The Company pays no royalty
to anyone with respect
to the Intellectual Property and has the right
to bring action for the
infringement thereof. The Company owns or possesses
all rights to use all
such Intellectual Property necessary to or useful
for the conduct of the
Business. The Company has not received any notice
to the effect that any
service rendered by the Company relating to the
Business may infringe on
any Intellectual Property right or other legally
protectable right of
another, nor does the Company or any Principal
otherwise have any
knowledge of any such infringement.
|
10.26
|
Customer
Contracts.
The contracts, agreements, understandings and commitments
set forth and
described in Schedule
2.26 (the
"Customer
Contracts") are
the current forms of all of the types of customer
contracts, agreements,
commitments or understandings relating to the business
and operations
thereof to which the Company is a party. Separately
described in
Schedule
2.26 are
all Customer Contracts of the Company that have
generated $2,000 or more
in revenue in any month since June 1, 2004 ("Significant
Customer Contracts") and
a list of all current customers of the
Company.
|
10.27
|
Relationships
with Suppliers.
The Company or the Principal does not know of any
written or oral
communication, fact, event or action which exists
or has occurred within
120 days prior to the date of this Agreement which
would indicate that any
current supplier to the Company or its Subsidiaries
of items or services
essential to the conduct of the business of the
Company and its
Subsidiaries may terminate or materially reduce
its business with the
Company.
|
10.28
|
Investment
Representation; Legends.
|
10.29
|
Stockholder
Matters.
The Principal is and shall continue to be the sole
holder of all of the
Company's capital stock as of the date hereof and
as of the Closing Date
is an accredited investor as defined in Rule 501(a)
under the Securities
Act of 1933, as amended.
|
10.30
|
Banking
and Insurance.
|
10.31
|
Representations
Complete.
None of the representations or warranties made
by the Company or the
Principal in this Agreement, or to be furnished
in or in connection with
documents mailed or delivered to the Company Shareholders
for use in
soliciting their consent to this Agreement and
the Merger, contains or,
with respect to documents to be mailed to the Company
Shareholders, will
when mailed contain, any untrue statement of a
material fact or omits or,
with respect to documents to be mailed to the Company
Shareholders, will
when mailed omit, to state any material fact necessary
in order to make
the statements contained herein or therein, in
light of the circumstances
under which they were made, not misleading. No
representations and
warranties by the Company and Principal in this
Agreement and no statement
in this Agreement or any document or certificate
furnished or to be
furnished to Parent or Subsidiary pursuant hereto
contains or will contain
any untrue statement or omits or will omit to state
a fact necessary in
order to make the statements contained therein
not misleading. The Company
and Principal have disclosed to Parent and Subsidiary
all facts known to
any of them material to the assets, liabilities,
business, operation and
property of the Company or its Subsidiaries. There
are no facts known to
the Company or Principal not yet disclosed which
would adversely affect
the Company's business, financial condition or
future operations of the
Company's business. All facts of material importance
to the assets and to
the business have been fully and truthfully disclosed
to Parent and
Subsidiary in this Agreement.
|
11.01
|
Organization
and Standing.
Parent is a corporation duly organized, validly
existing and in good
standing under the laws of the State of Nevada.
Subsidiary is a
corporation duly organized, validly existing and
in good standing under
the laws of the State of Mississippi. Each of Parent
and Subsidiary has
the full and unrestricted corporate power and authority
to carry on its
business as currently conducted. Each of Parent
and Subsidiary has the
full and unrestricted corporate power and authority
to execute and deliver
this Agreement, the Related Agreements and each
other document required
hereunder and to carry out the transactions contemplated
hereby and
thereby. Parent has the full and unrestricted corporate
power and
authority to issue the Parent Common Stock and
Parent Stock Warrants
hereunder and to carry out the transactions to
be carried out by it as
contemplated by this Agreement and all other Related
Agreements.
|
11.02
|
Authorization.
The execution, delivery and performance by each
of Parent and Subsidiary
of this Agreement and each other Related Agreement,
the fulfillment of and
compliance with the respective terms and provisions
hereof and thereof,
and the consummation by each of Parent and Subsidiary
of the transactions
contemplated hereby and thereby have been duly
authorized by their
respective Board of Directors and subject to the
approval of the
shareholders of the Parent and shareholders of
the Subsidiary (a) will not
conflict with, or violate any term or provision
of (i) any law having
applicability to each of Parent and Subsidiary,
the effect of which would
have an adverse material effect on the business
of Parent or Subsidiary,
or (ii) any provision of the certificate of incorporation
or bylaws of
Parent or Subsidiary; (b) will not conflict with,
or result in any
material breach of, or constitute a default (or
an event which with notice
or lapse of time or both would become a default)
under, any material
agreement to which Parent or Acquisition Sub is
a party or by which it is
bound; or (c) will not result in or require the
creation or imposition of
or result in the acceleration of any indebtedness,
or of any encumbrance
of any nature upon, or with respect to, Parent
or Subsidiary. No other
corporate action on the part of Parent or Subsidiary
is necessary for
Parent or Subsidiary to enter into this Agreement
and all other Related
Agreements and to consummate the transactions contemplated
hereby and
thereby, other than the approval of the Parent
as the sole shareholder of
the Subsidiary. The issuance by Parent of the Parent
Common Stock and
Parent Stock Warrants hereunder and the performance
by Parent or
Subsidiary of the terms and provisions of this
Agreement and each other
Related Agreements required to be performed by
it have been duly
authorized by all necessary corporate action of
Parent (which
authorization has not been modified or rescinded
and is in full force and
effect) other than the approval of the Parent as
sole shareholder of the
Subsidiary.
|
11.03
|
Binding
Obligation.
This Agreement and each other agreement to be executed
by Parent or
Subsidiary hereunder constitutes a valid and binding
obligation of the
Parent or Subsidiary, as applicable, enforceable
against the Parent or
Subsidiary, as applicable, in accordance with its
terms, except as such
enforceability may be subject to the laws of general
application relating
to bankruptcy, insolvency and the relief of debtors
and rules of law
governing specific performance, injunctive relief
or other equitable
remedies.
|
11.04
|
Issuance
of Parent Common Stock and Parent Stock Warrants.
All of the Parent Common Stock and Parent Stock
Warrants to be issued
pursuant to this Agreement have been duly authorized
by Parent and, when
issued in accordance with the terms of this Agreement,
shall be validly
issued, fully paid and
nonassessable.
|
11.05
|
Litigation.
There are no actions, suits, claims, arbitrations,
proceedings or
investigations pending, threatened or reasonably
anticipated against, or
involving Parent or Subsidiary or the transactions
contemplated by this
Agreement or any other Related Agreement, at law
or in equity, or before
or by any arbitrator or governmental authority,
domestic or foreign, which
could reasonably be expected to have a material
adverse effect on the
Parent or Subsidiary. Neither Parent nor Subsidiary
is operating under,
subject to or in default with respect to any order,
award, writ,
injunction, decree or judgment of any arbitrator
or governmental authority
relating to Parent or Subsidiary or their respective
employees.
|
11.06
|
Securities
and Exchange Commission Filings.
Parent and Subsidiary have furnished the Company
and the Principals with a
true and complete copy of each final annual, quarterly
and current report
and each final prospectus filed by Parent with
the SEC since
January 1, 2002. No such filing with the
SEC by Parent contained to
Parent's Knowledge, as of the time of such filing,
any untrue statement of
a material fact or omitted a material fact necessary
in order to make the
statements made therein, in the light of the circumstances
under which
they were made, not misleading.
|
12.01
|
[Intentionally
omitted]
|
12.02
|
Restrictions
on Transfer; Legends.
The Parent Common Stock and all the Parent Stock
Warrants to be issued in
the Merger shall be characterized as "restricted
securities" for purposes
of Rule 144 under the Securities Act, and each
certificate representing
any of such shares shall bear a legend identical
or similar in effect to
the following legend (together with any other legend
or legends required
by applicable state securities laws or
otherwise):
|
12.03
|
Access
to Information.
|
12.04
|
Public
Disclosure.
The parties hereto agree that prior to the Effective
Time, none of them
will make or engage in any press release, publicity
or other public
disclosure of the matters which are the subject
of this Agreement without
the prior written consent of Parent and the Company,
unless such party
believes in good faith upon consultation with counsel
that such press
release, publicity or other public disclosure is
required by law or legal
process, in which event such party will give Parent
and the Company as
much advance notice thereof as is practicable under
the circumstances and
will give good faith consideration to any comments
made with respect
thereto by the other parties hereto prior to the
time when such press
release, publicity or other public disclosure is
made.
|
12.05
|
Conduct
Business in Ordinary Course.
The Company shall, through the Management Date,
use its best efforts to
preserve its business and the assets and maintain
its existing contracts
and licenses and to preserve for the Subsidiary
the present relationships
with customers, employees, lessors and any other
persons having business
relations with the Company. Except as contemplated
by this Agreement or as
reasonably required to carry out its obligations
hereunder, the Company
shall, through the Management Date, maintain and
service the business and
the assets only in the ordinary course of business
and, in addition, shall
not (except to the extent that Parent has consented
in advance in writing
thereto: (i) enter into any agreement in connection
with the business or
assets that may not be terminated on less than
thirty (30) days' notice or
that may reasonably be expected to have a Material
Adverse Effect on the
business or assets, (ii) make any capital purchases
or commitments
relating to the Assets that exceed, individually
or in the aggregate,
$10,000; (iii) place, or allow to be placed, an
Encumbrance on any of the
assets, (iv) sell, assign, lease or otherwise transfer
or dispose of any
interest in any asset (other than in the ordinary
course of business), (v)
commit any act or omit to do any act, or engage
in any activity or
transaction or incur any obligation (by conduct
or otherwise), that
(individually or in the aggregate) reasonably could
be expected to have a
Material Adverse Effect on the business or assets;
(vi) do or omit to do
any act (or permit such action or omission) which
reasonably could be
expected to cause a breach of any contract or Governmental
Authorizations,
or (vii) take any action or fail to take any action
that would reasonably
be expected to cause any of the representations,
warranties or covenants
contained herein to be untrue or incorrect or incapable
of being performed
or satisfied on the Management Date. Through the
Management Date, the
Company shall not (except to the extent that Parent
has consented in
advance in writing thereto): (i) provide service
or agree to provide
service to any customer at rates that are different
than those that were
in effect for such customer (or would have been
in effect for any new
customer) as of June 23, 2005, (ii) offer any promotions
or special
incentives or arrangements to customers that were
not being offered to all
customers at June 23, 2005, including, but not
limited to, any promotions
or special incentives or arrangements with respect
to pricing or usage, or
(iii) amend or modify any Customer Contract. Prior
to and through the day
following the Management Date, the Company and
its Subsidiaries shall
maintain in full force and effect all of its existing
casualty, liability,
and other insurance in amounts not less than those
in effect on the date
hereof, except for changes in such insurance that
are made in the Ordinary
Course of Business.
|
12.06
|
Consents
and Approvals.
The Company shall use its best efforts to obtain,
prior to the Closing,
the consent of the Public Service Commissions in
Louisiana and Mississippi
and all waivers, consents and approvals including
those as provided in
Schedule
5.02(b),
that are required in order to effect the Merger
so as to preserve all
rights of and benefits of the Company thereunder
for the Subsidiary.
Parent and Subsidiary shall use commercially reasonable
efforts to assist
the Company in the Company's efforts to obtain
such waivers, consents and
approvals. In addition, the Company and Parent
and Subsidiary shall use
their commercially reasonable efforts to obtain
all other waivers,
consents and approvals of all Governmental Authorities
that are required
in order for them to consummate the transactions
contemplated by this
Agreement or to perform the other obligations of
the Company and Parent
and Subsidiary hereunder. The Company and Parent
and Subsidiary shall: (i)
cooperate in the filing of all forms, notifications,
reports and
information, if any, required or reasonably deemed
advisable pursuant to
applicable statutes, rules, regulations or orders
of any Governmental
Authority or supra-governmental authority in connection
with the
transactions contemplated by this Agreement; and
(ii) use their respective
best efforts to cause any applicable waiting periods
thereunder to expire
and any objections to the transactions contemplated
hereby to be withdrawn
before the Effective Date. All expenses incurred
in obtaining the waivers,
consents and approvals described in this Section
4.06 shall be paid by the
Company.
|
12.07
|
Financial
Statements.
Through the Management Date, the Company shall
provide Parent with
unaudited statements of assets and liabilities
of the Company, and
statements of revenues and expenses reflecting
the results of operations
of the Company for each month beginning with August
2005 within twenty
(20) days of the end of each such month. All of
the foregoing financial
statements shall comply with the requirements concerning
financial
statements set forth in Section
2.07.
|
12.08
|
Notification
of Certain Matters.
|
12.09
|
Additional
Documents and Further Assurances.
Each party hereto, at the request of another party
hereto, shall execute
and deliver such other instruments and do and perform
such other acts and
things as may be necessary or desirable for effecting
completely the
consummation of the Merger and the transactions
contemplated
hereby.
|
12.10
|
Federal
and State Securities Exemptions.
The parties agree to use commercially reasonable
efforts to ensure that
the issuance of the Parent Stock Consideration
will be exempt from
registration under the Securities Act by reason
of Section 4(2) and/or
Regulation D thereof (the "Private
Placement Exemption").
|
12.11
|
Shareholder
List.
As of a date which is two (2) calendar days prior
to the Effective Date,
the Company shall provide Parent and its counsel
with a statement
certified by the principal executive officer of
the Company and Principals
setting forth any changes which would have been
required to be set forth
on Schedule
2.03
or
Section 2.29 as if such had been made and certification
that there are no
outstanding options or other rights to any equity
interest in the Company
(the "Updated
Capitalization Certificate").
|
12.12
|
Non-Competition
and Non-Solicitation.
|
12.13
|
Approval
of Shareholders.
The Principal by execution hereof does hereby as
the sole owner of all of
the Company Common Stock, which constitutes all
of the equity of the
Company, approve for and on behalf of the Company
this Agreement and
Related Agreements and the Merger and the execution
and delivery of this
Agreement and the Related Agreements by the Company
and the consummation
of the Merger and the transactions contemplated
by this Agreement and the
Related Agreements and the performance by the Company
through its officers
and directors/managers of all of its obligations
as provided in this
Agreement and the Related Agreements in order to
consummate the Merger and
transactions contemplated under this Agreement
and the Related
Agreements.
|
12.14
|
No
Shop.
Until such time, if any, as this Agreement is terminated
pursuant to
Article VII, neither the Company or the Principal
will not and each of
their representatives will not directly or indirectly
solicit, initiate,
or encourage any inquiries or proposals from, any
person (other than
Parent) relating to any transaction involving the
sale of the business or
assets of the Company, or any of the capital stock
of the Company, or any
merger, consolidation, business combination, or
similar transaction
involving the Company.
|
13.01
|
Conditions
to Obligations of Each Party to Effect the Merger.
The respective obligations of the Company, Parent
and Subsidiary to effect
the Merger shall be subject to the satisfaction
at or prior to the
Effective Date of the following
conditions:
|
13.02
|
Conditions
to the Obligations of Parent and Subsidiary.
The obligation of Parent and Subsidiary to effect
the Merger shall be
subject to the satisfaction at or prior to the
Effective Time of each of
the following conditions, any of which may be waived,
in writing,
exclusively by Parent:
|
13.03
|
Conditions
to Obligations of the Company and the Principals.
The obligations of the Company and the Principal
to consummate and effect
this Agreement and the transactions contemplated
hereby shall be subject
to the satisfaction at or prior to the Effective
Time of each of the
following conditions, any of which may be waived,
in writing, exclusively
by the Company:
|
14.01
|
Survival
of Representations, Warranties and Covenants.
|
14.02
|
Indemnification
by the Principals; Escrow Fund.
|
14.03
|
Indemnification
Procedures.
All claims for indemnification under Sec6.02
shall be asserted and
resolved as follows:
|
14.04
|
No
Contribution.
The Principal waives, and acknowledges and agrees
that it shall not have
and shall not exercise or assert (or attempt
to exercise or assert), any
right of contribution, right of indemnity or
other right or remedy against
the Subsidiary in connection with any indemnification
or other rights any
Indemnified Party may have under or in connection
with this
Agreement.
|
14.05
|
Benefit
Plans.
Each former Company employee who is offered and
accepts employment with
Subsidiary shall be entitled to credit for time
served with the Company
for any purpose relating to the Subsidiary’s or Parent’s plans, including
the amount of any benefits, whether such benefits
are available, and the
vesting of any benefits. Nothing in this Section
6.05 obligates Subsidiary
to offer employment to any Company
employee.
|
15.01
|
Termination.
Except as provided in Section 7.02 hereof, this
Agreement may be
terminated and the Merger abandoned at any time
prior to the Effective
Time:
|
15.02
|
Effect
of Termination.
|
15.03
|
Expenses;
Termination Fees.
|
15.04
|
Amendment.
This Agreement may be amended by the parties
at any time by execution of
an instrument in writing signed on behalf of
each of the parties
hereto.
|
15.05
|
Extension;
Waiver.
At any time prior to the Effective Time, Parent
and Acquisition Sub, on
the one hand, and the Company, on the other hand,
may, to the extent
legally allowed, (i) extend the time for the
performance of any of the
obligations of the other party hereto; (ii) waive
any inaccuracies in the
representations and warranties made to such party
contained herein or in
any document delivered pursuant hereto; and (iii)
waive compliance with
any of the agreements or conditions for the benefit
of such party
contained herein. Any agreement on the part of
a party hereto to any such
extension or waiver shall be valid only if set
forth in an instrument in
writing signed on behalf of such
party.
|
16.01
|
Notices.
All notices and other communications hereunder
shall be in writing and
shall be deemed given if delivered personally
or by commercial messenger
or courier service, or mailed by registered or
certified mail (return
receipt requested) or sent via facsimile (with
acknowledgment of complete
transmission) to the parties at the following
addresses (or at such other
address for a party as shall be specified by
like notice); provided,
however, that notices sent by mail will not be
deemed given until
received:
|
Attention:
|
Guy
Nissenson
|
Telephone:
|
+44
208-446-9494
|
Facsimile:
|
+44
208-446-7010
|
Attention:
|
Wade
Spooner
|
Telephone:
|
601-420-6500
|
Facsimile:
|
509-271-7741
|
Email:
|
adam@oberonsecurities.com
|
Email:
|
gjacobs@watkinsludlam.com
|
Email:
|
rtricou@i-55telecom.com
|
Email:
|
dkurtz@bakerdonelson.com
|
16.02
|
Interpretation.
The words "include," "includes" and "including"
when used herein shall be
deemed in each case to be followed by the words
"without limitation."
References to "property" includes both intangible
and tangible property.
References to "assets" includes both intangible
and tangible assets. The
table of contents and headings contained in this
Agreement are for
reference purposes only and shall not affect
in any way the meaning or
interpretation of this Agreement.
|
16.03
|
Counterparts.
This Agreement may be executed in one or more
counterparts, each of which
shall constitute an original and all of which,
when taken together, shall
be considered one and the same
agreement.
|
16.04
|
Entire
Agreement; Assignment.
This Agreement and the documents and instruments
and other agreements
among the parties hereto referenced herein: (i)
constitute the entire
agreement among the parties with respect to the
subject matter hereof and
supersede all prior agreements and understandings
both written and oral,
among the parties with respect to the subject
matter hereof; and (ii)
shall not be assigned by operation of law or
otherwise.
|
16.05
|
No
Third Party Beneficiaries.
This Agreement, the schedules and exhibits hereto
and the documents and
instruments and other agreements among the parties
hereto referenced
herein are not intended to confer upon any person
other than the parties
hereto any rights or remedies
hereunder.
|
16.06
|
Severability.
In the event that any provision of this Agreement
or the application
thereof, becomes or is declared by a court of
competent jurisdiction to be
illegal, void or unenforceable, the remainder
of this Agreement will
continue in full force and effect and the application
of such provision to
persons or circumstances other than those with
respect to which it is
deemed void will be interpreted so as reasonably
to effect the intent of
the parties hereto within the boundaries of applicable
law. The parties
further agree to replace such void or unenforceable
provision of this
Agreement with a valid and enforceable provision
that will achieve, to the
extent practicable within applicable law, the
economic, business and other
purposes of such void or unenforceable
provision.
|
16.07
|
Other
Remedies.
Except as otherwise provided herein, any and
all remedies herein expressly
conferred upon a party will be deemed cumulative
with and not exclusive of
any other remedy conferred hereby, or by law
or equity upon such party,
and the exercise by a party of any one remedy
will not preclude the
exercise of any other remedy.
|
16.08
|
Governing
Law; Dispute Resolution.
This Agreement shall be governed by and construed
in accordance with the
laws of the State of Mississippi, regardless
of the laws that might
otherwise govern under applicable principles
of conflicts of laws thereof.
EACH PARTY HEREBY IRREVOCABLY WAIVES ANY RIGHT
IT MAY HAVE, AND AGREES NOT
TO REQUEST, A JURY TRIAL FOR THE ADJUDICATION
OF ANY DISPUTE HEREUNDER OR
IN CONNECTION HEREWITH OR ARISING OUT OF THIS
AGREEMENT OR ANY TRANSACTION
CONTEMPLATED HEREBY.
|
16.09
|
Rules
of Construction.
The parties hereto agree that they have been
represented by counsel during
the negotiation and execution of this Agreement
and, therefor, waive the
application of any law, regulation, holding or
rule of construction
providing that ambiguities in an agreement or
other document will be
construed against the party drafting such agreement
or
document.
|
16.10
|
Attorneys'
Fees.
If any action or other proceeding relating to
the enforcement of any
provision of this Agreement is brought by any
party hereto, the prevailing
party shall be entitled to recover reasonable
attorneys' fees, costs and
disbursements (in addition to any other relief
to which the prevailing
party may be entitled).
|
16.11
|
Shareholder's
Post Closing Sale Restrictions.
Each shareholder of the Company by submission
of its Company Common Stock
in exchange for the Parent Common Stock and Warrants
agrees that the total
shares of common stock of the Parent sold by
him/her in any one month
period shall not exceed 2.5% of the average monthly
trading volume of the
Parent Common Stock for the month prior to the
date in which sale takes
place. Each shareholder of the Company agrees
that this Parent Common
Stock sales restriction shall apply to any Parent
Common Stock, whether
owned as a result of the Merger or thereafter
acquired for as long as
either owns any Parent Common Stock and that
this provision shall survive
the consummation of the Merger.
|
XFONE,
INC.
By:/s/Guy
Nissenson
Name:
Guy Nissenson
Title:
President and CEO
|
I-55
TELECOMMUNICATIONS, L.L.C.
By:/s/
Randall Wade James Tricou
Name:
Randall Wade James Tricou
Title:
President and CEO
|
XFONE
USA, INC.
By:/s/
Wade Spooner
Name:
Wade Spooner
Title:
President
|
PRINCIPAL
/s/
Randall Wade James Tricou,
Randall
Wade James Tricou, Individually
|
(a)
|
Personnel.
Supervising the current employees and independent
contractors of I-55
Telecom with the Manager having the authority
to hire, discharge and
direct such personnel for the conduct of the
Business.
|
(b)
|
Accounting.
Supervision and administration of all accounting
and the maintenance of
all books and records for the Business, including,
without limitation, (i)
all billing, communications and other services
provided to customers
serviced under I-55 Telecom's licenses; (ii)
collection on behalf of I-55
Telecom of all fees, charges and other compensation
relating to the
Business; (iii) review of all bills received
for services, work or
supplies in connection with maintaining and operating
the Business and
paying all such bills as and when the same shall
become due and payable
except for the Long Term Liabilities (as defined
in the Merger Agreement);
and (iv) preparation on a monthly basis of a
balance sheet and income and
expense statement with respect to the
Business.
|
(c)
|
Contracts.
Maintain all existing contracts necessary for
the operation of the
Business and the authority to enter into or renew
contracts in the
ordinary course of business in I-55 Telecom's
name as necessary for the
continuing operation of the Business provided
that the consent of I-55
Telecom shall be required for any new contracts
or renewals of existing
contracts that are not terminable on 60 days
notice, or that require the
commitment of more than $5,000.00, which is not
included in an approved
operating budget.
|
(d)
|
Policies/Procedures.
Preparation of all policies and procedures for
the operation of the
Business.
|
(e)
|
Budgets.
Preparation of all operating, capital or other
budgets which shall be
prepared and submitted on a schedule to be approved
by the
Parties.
|
(a)
|
For
and in consideration of the management services
to be provided hereunder,
I-55 Telecom hereby assigns and transfers to
Manager all revenues
generated from the operations of the Business
(the "Revenues"), to be used
in accordance with this Agreement and Manager
agrees to pay and cause to
be paid from the Revenues the normal operating,
maintenance,
administrative, and similar expenses of the Business
incurred in the
ordinary course of business during the term hereof,
exclusive of the Long
Term Liabilities (as defined in the Merger Agreement)
("Expenses").
|
(b)
|
I-55
Telecom shall designate the Manager as the controlling
party of the
current operating accounts of the Business (the
"Accounts") and all funds
collected from the operations, fees, sales and
other collections and
operations of the Business shall be deposited
in the Accounts and the
Manager shall control and have authority with
respect to all disbursements
from said Accounts and the Manager agrees that
the normal operating
expenses shall be paid from the Revenues collected
and deposited in such
Accounts and then to the extent of available
funds, the Long Term
Liabilities and other non-recurring liabilities
shall be
paid.
|
XFONE,
INC.
|
By:__________________________________________
Name:
Guy Nissenson
Title:
President & CEO
|
XFONE,
INC.
|
Address
for Notice:
|
By:__________________________________________
Name:
Guy Nissenson
Title:
Presiden & CEO
Address
for Notice:
Attn:
Alon Mualem, CFO
C/O
Xfone 018 Ltd.
1
Haodem Street, 3rd
Floor
Kiryat
Matalon, Petach Tikva
Israel
Fax:
+ 972-39238838
|
|
With
a copy to (which shall not constitute notice):
Attn:
Guy Nissenson, CEO
C/O
Xfone USA, Inc.
2506
Lakeland Drive Suite 405 Jackson,
Mississippi
39232
|
NY375588.2
66666666666
09/27/2005 :ap
|
NY375588.2
66666666666
09/27/2005 SJG:ap
|
LIST
OF EXHIBITS
|
|
Form
of Convertible Term Note
|
Exhibit
A
|
Form
of Warrant
|
Exhibit
B
|
Form
of Opinion
|
Exhibit
C
|
Form
of Escrow Agreement
|
Exhibit
D
|
NY375588.2
66666666666
09/27/2005 :ap
|
If
to the Company, by courier, to:
If
to the Company, by mail, to:
|
Xfone,
Inc.
c/o
Xfone 018 Ltd.
1
Haodem Street, 3rd
Floor
Kiryat
Matalon,
Petach
Tikva
Israel
Xfone,
Inc.
c/o
Xfone 018 Ltd.
POB
7616
Petach
Tikva 49170
Israel
Attention: Alon
Reisser, Adv.
Facsimile: 011.972.39238838
|
with
a copy to:
|
|
Yitzhak
Rosenbaum
Advocate
and Attorney-at-Law
Rosenbaum
& Co.
Giron
Center, Room 315
Ra'anana
43363
Israel
Facsimile:
011.972.508966694
|
|
If
to the Purchaser, to:
|
Laurus
Master Fund, Ltd.
c/o
M&C Corporate Services Limited
P.O.
Box 309 GT
Ugland
House
George
Town
South
Church Street
Grand
Cayman, Cayman Islands
Attention:_______________
Facsimile: 345-949-8080
|
with
a copy to:
|
|
John
E. Tucker, Esq.
825
Third Avenue 14th Floor
New
York, NY 10022
Facsimile: 212-541-4434
|
If
to the Company, by courier, to:
If
to the Company, by mail, to:
|
Xfone,
Inc.
c/o
Xfone 018 Ltd.
1
Haodem Street, 3rd
Floor
Kiryat
Matalon,
Petach
Tikva
Israel
Xfone,
Inc.
c/o
Xfone 018 Ltd.
POB
7616
Petach
Tikva 49170
Israel
Attention: Alon
Reisser, Adv.
Facsimile: 011.972.39238838
|
with
a copy to:
|
|
Yitzhak
Rosenbaum
Advocate
and Attorney-at-Law
Rosenbaum
& Co.
Giron
Center, Room 315
Ra'anana
43363
Israel
Facsimile:
011.972.508966694
|
|
If
to the Purchaser, to:
|
Laurus
Master Fund, Ltd.
c/o
M&C Corporate Services Limited
P.O.
Box 309 GT
Ugland
House
George
Town
South
Church Street
Grand
Cayman, Cayman Islands
Attention:_______________
Facsimile: 345-949-8080
|
with
a copy to:
|
|
John
E. Tucker, Esq.
825
Third Avenue 14th Floor
New
York, NY 10022
Facsimile: 212-541-4434
|
1.
|
The
purpose of this Plan is to retain
the services of valued key employees,
consultants and of the Corporation
and such other persons as the Plan
Administrator (as hereinafter defined)
shall select in accordance with
Section 3 below, and to encourage
such persons to acquire a greater
proprietary interest in the Corporation,
thereby strengthening their
incentive to achieve the objectives
of the shareholders of the
Corporation, and to serve as an
aid and inducement in the hiring
of new
employees and to provide an equity
incentive to consultants and other
persons selected by the Plan
Administrator.
|
2.
|
This
Plan shall at all times be subject
to all legal requirements relating
to
the administration of stock option
plans, if any, under applicable
corporate laws, applicable United
States federal and state securities
laws, the Code, applicable Israeli
tax laws, Israeli securities laws,
Israeli corporate laws, Israeli
foreign exchange control laws the
rules of
any applicable stock exchange or
stock quotation system, and the
rules of
any other foreign jurisdiction
applicable to Options granted to
residents
therein (collectively, the "Applicable
Laws").
|
2.
|
ADMINISTRATION
|
1.
|
This
Plan shall be administered initially
by the board of directors of the
Corporation (the "Board"), except
that the Board may, in its discretion,
establish a committee composed
of two (2) or more members of the
Board or
two (2) or more other persons to
administer the Plan, which committee
(the
"Committee") may be an executive,
compensation or other committee,
including a separate committee
especially created for this purpose.
The
Board or, if applicable, the Committee
is referred to herein as the "Plan
Administrator".
|
2.
|
If
and so long as the Common Shares
is registered under Section 12(b)
or
12(g) of the Securities
Exchange Act
of
1934, as amended (the "Exchange
Act") and the Corporation wishes
to grant
Incentive Stock Options, then the
Board shall consider in selecting
the
Plan Administrator and the membership
of any Committee, with respect
to
any persons subject or likely to
become subject to Section 16 of
the
Exchange Act, the provisions regarding
(a) "outside directors" as
contemplated by Section 162(m)
of the Code, and (b) "Non-Employee
Directors" as contemplated by Rule 16b-3
under the Exchange
Act.
|
3.
|
The
Committee shall have the powers
and authority vested in the Board
hereunder (including the power
and authority to interpret any
provision of
the Plan or of any Option). The
members of any such Committee shall
serve
at the pleasure of the Board. A
majority of the members of the
Committee
shall constitute a quorum, and
all actions of the Committee shall
be taken
by a majority of the members present.
Any action may be taken by a written
instrument signed by all of the
members of the Committee and any
action so
taken shall be fully effective
as if it had been taken at a
meeting.
|
4.
|
Subject
to the provisions of this Plan
and any Applicable Laws, and with
a view to
accomplishing the purpose of the
Plan, the Plan Administrator shall
have
sole authority, in its absolute
discretion, to:
|
a.
|
construe
and interpret the terms of the
Plan and any Option granted pursuant
to
this Plan;
|
b.
|
define
the terms used in the Plan;
|
c.
|
prescribe,
amend and rescind the rules and
regulations relating to this
Plan and
various Option Agreements;
|
d.
|
correct
any defect, supply any omission
or reconcile any inconsistency
in this
Plan;
|
e.
|
grant
Options under this Plan, except
grants to directors, the CEO
and the CFO
of the Corporation, which will
be granted by the Board as a
whole;
|
f.
|
determine
the individuals to whom Options
shall be granted under this Plan
and
whether the Option is granted as
an Incentive Stock Option, Non-Qualified
Stock Option, or Section 102(b)
Option;
|
g.
|
make
an election under Section 102(b)(1)
or (2) of the Ordinance;
|
h.
|
determine
the time or times at which Options
shall be granted under this Plan;
|
i.
|
determine
the number of Common Shares subject
to each Option, the exercise
price of
each Option, the duration of
each Option and the times at
which each
Option shall become exercisable;
|
j.
|
determine
all other terms and conditions
of the Options; and
|
k.
|
make
all other determinations and
interpretations necessary and
advisable for
the administration of the
Plan.
|
5.
|
All
decisions, determinations and interpretations
made by the Plan
Administrator shall be binding
and conclusive on all participants
in the
Plan and on their legal representatives,
heirs and
beneficiaries.
|
3.
|
ELIGIBILITY
|
1.
|
Incentive
Stock Options may be granted to
any individual who, at the time
such
Option is granted, is an employee
of the Corporation or any Related
Corporation, and not a director.
(as hereinafter defined) (an "Employee").
|
2.
|
Non-Qualified
Stock Options may be granted to
Employees, and to such other persons
who
are not Employees as the Plan Administrator
shall select, subject to any
Applicable Laws.
|
3.
|
Section
102 Options - See Section 4 below.
|
4.
|
Anything
in the Plan to the contrary notwithstanding,
all grants of Options to
Israel regarding directors and
office holders of the Israeli subsidiary,
Xfone Communications Ltd., ("Nosei
Misra" - as such term is defined
in the
Companies Law, 1999 - the "Companies
Law") shall be authorized and
implemented only in accordance
with the provisions of the Companies
Law,
as in effect from time to time.
|
5.
|
Options
may be granted in substitution
for outstanding Options of another
corporation in connection with
the merger, consolidation, acquisition
of
property or stock or other reorganization
between such other corporation
and the Corporation or any subsidiary
of the Corporation. Options also
may
be granted in exchange for outstanding
Options.
|
6.
|
Any
person to whom an Option is granted
under this Plan is referred to
as an
"Optionee". Any person who is the
owner of an Option is referred
to as a
"Holder".
|
7.
|
As
used in this Plan, the term "Related
Corporation" shall mean any
corporation (other than the Corporation)
that is a "Parent Corporation"
of
the Corporation or "Subsidiary
Corporation" of the Corporation,
as those
terms are defined in Sections 424(e)
and 424(f), respectively, of the
Code (or any successor provisions)
and the regulations thereunder
(as
amended from time to time).
|
4.
|
DESIGNATION
OF OPTIONS PURSUANT TO SECTION
102 (RELEVANT ONLY TO ISRAELI EMPLOYEES)
|
1.
|
The
Corporation will designate Options
granted to Employees pursuant to
Section 102 as Approved 102 Options
(means an Option granted pursuant
to
Section 102(b) of the Ordinance
and held in trust by a Trustee
for the
benefit of the Optionee).
|
2.
|
The
grant of Approved 102 Options shall
be made under this Plan adopted
by the
Board, and shall be conditioned
upon the approval of this Plan
by the ITA
(Israeli Tax Authorities).
|
3.
|
Approved
102 Options under this plan will
be classified as a capital gain
option
and will qualify under the capital
gain tax treatment in accordance
with
the provisions of Section 102(b)(2)
and shall be referred to herein
as
"CGO".
|
4.
|
The
Corporation's election of the CGO
granted to Employees (the "Election"),
shall be appropriately filed with
the ITA before the Date of Grant
of an
Approved 102 Option. Such Election
shall become effective beginning
the
first Date of Grant of an Approved
102 Option under this Plan and
shall
remain in effect until the end
of the year following the year
during which
the Corporation first granted Approved
102 Options. The Election shall
obligate the Corporation to grant
only
the type of Approved 102 Option
it has elected, the CGO, and shall
apply
to all Optionees who were granted
Approved 102 Options during the
period
indicated herein, all in accordance
with the provisions of Section
102(g)
of the Ordinance.
|
5.
|
All
Approved 102 Options must be held
in trust by a Trustee (means any
individual appointed by the Corporation
to serve as a trustee and approved
by the ITA, all in accordance with
the provisions of Section 102(a)
of the
Ordinance.), as described in Section
5 below.
|
6.
|
For
the avoidance of doubt, the designation
of the Approved 102 Options shall
be subject to the terms and conditions
set forth in Section 102 of the
Ordinance and the regulations promulgated
thereunder.
|
7.
|
With
regards to Approved 102 Options,
the provisions of the ISOP and/or
the
Option Agreement shall be subject
to the provisions of Section 102
and the
Tax Assessing Officer's permit,
and the said provisions and permit
shall
be deemed an integral part of the
ISOP and of the Option Agreement.
Any
provision of Section 102 and/or
the said permit which is necessary
in
order to receive and/or to keep
any tax benefit pursuant to Section
102,
which is not expressly specified
in the ISOP or the Option Agreement,
shall be considered binding upon
the Corporation and the
Optionees.
|
5.
|
TRUSTEE
|
1.
|
Approved
102 Options which shall be granted
under the ISOP and/or any Shares
allocated or issued upon exercise
of such Approved 102 Options and/or
other shares received subsequently
following any realization of rights,
including, without limitation,
bonus shares, shall be allocated
or issued
to the Trustee and held for the
benefit of the Optionees for such
period
of time according to each Optionee's
vesting schedule and as required
by
Section 102 or any regulations,
rules or orders or procedures promulgated
thereunder (the "Holding Period").
In the case the requirements for
Approved 102 Options are not met,
then
the Approved 102 Options shall
be treated as Unapproved 102 Options,
all
in accordance with the provisions
of Section 102 and regulations
promulgated thereunder.
|
2.
|
The
Optionee will be responsible to
immediately settle on its own account
all
the tax issues and liabilities
that are related to the Options
or the
Common Shares.
|
3.
|
Upon
receipt of Approved 102 Option,
the Optionee will sign an undertaking
to
release the Trustee from any liability
in respect of any action or
decision duly taken and bona fide
executed in relation with the Plan,
or
any Approved 102 Option or Share
granted to him
thereunder.
|
4.
|
With
respect to any Approved 102 Option,
subject to the provisions of Section
102 and any rules or regulation
or orders or procedures promulgated
thereunder, an Optionee shall not
be entitled to sell or release
from
trust any Share received upon the
exercise of an Approved 102 Option
and/or any share received subsequently
following any realization of
rights, including without limitation,
bonus shares, until the lapse of
the
Holding Period required under Section
102 of the
Ordinance.
|
5.
|
With
respect to all Shares (but excluding,
for avoidance of any doubt, any
unexercised Options) allocated
or issued upon the exercise of
Options
purchased by the Optionee and held
by the Optionee or by the Trustee,
as
the case may be, the Optionee shall
be entitled to receive dividends
in
accordance with the quantity of
such Shares, subject to the provisions
of
the Corporation's incorporation
documents (and all amendments thereto)
and
subject to any applicable taxation
on distribution of dividends, and
when
applicable subject to the provisions
of Section
102.
|
6.
|
STOCK
|
1.
|
The
Plan Administrator is authorized
to grant Options to acquire up
to a total
of 5.5 million Common Shares (five
million and five hundred thousand
Common Shares). The number of Common
Shares with respect to which Options
may be granted hereunder is subject
to adjustment as set forth in
Section 7.1(m) hereof. In
the event that any outstanding
Option
expires or is terminated for any
reason, the Common Shares allocable
to
the unexercised portion of such
Option may again be subject to
an Option
granted to the same Optionee or
to a different person eligible
under
Section 3 of this Plan;
provided however, that any cancelled
Options
will be counted against the maximum
number of Common Shares with respect
to which Options may be granted
to any particular person as set
forth in
Section 3 hereof.
|
2.
|
According
to Section 4.1, Options will be
put aside for the Approved 102
Options
(means an Option granted pursuant
to Section 102(b) of the Ordinance
and
held in trust by a Trustee for
the benefit of the
Optionee).
|
7.
|
TERMS
AND CONDITIONS OF OPTIONS
|
1.
|
Each
Option granted under this Plan
shall be evidenced by a written
agreement
approved by the Plan Administrator
(each, an "Option Agreement").
Agreements may contain such provisions,
not inconsistent with this Plan
or
any Applicable Laws, as the Plan
Administrator in its discretion
may deem
advisable. All Options also shall
comply with the following requirements:
|
a.
|
Number
of Shares and Type of Option.
|
i.
|
the
number of Common Shares that may
be reserved pursuant to the exercise
of
Options granted to any person shall
not exceed 5% of the issued and
outstanding Common Shares of the
Corporation;
|
ii.
|
in
the absence of action to the contrary
by the Plan Administrator in
connection with the grant of an
Option, all Options shall be Non-Qualified
Stock Options;
|
iii.
|
the
aggregate fair market value (determined
at the Date of Grant, as defined
below) of the Common Shares with
respect to which Incentive Stock
Options
are exercisable for the first
time by the Optionee during any
calendar
year (granted under this Plan
and all other Incentive Stock
Option plans
of the Corporation, a Related
Corporation or a predecessor
corporation)
shall not exceed U.S.$100,000
in fair value, or such other
limit as may be
prescribed by the Code as it
may be amended from time to time
(the "Annual
Limit"); and
|
iv.
|
any
portion of an Option which exceeds
the Annual Limit shall not be void
but
rather shall be a Non-Qualified
Stock
Option.
|
b.
|
Date
of Grant
|
c.
|
Option
Price
|
i.
|
the
per share exercise price for an
Incentive Stock Option or any Option
granted to a "covered employee"
as such term is defined for purposes
of
Section 162(m) of the Code
shall not be less than the fair
market
value per Common Share at the Date
of Grant as determined by the Plan
Administrator in good faith;
|
ii.
|
with
respect to Incentive Stock Options
granted to greater-than-ten percent
(>10%) shareholders of the Corporation
(as determined with reference to
Section 424(d) of the Code),
the exercise price per share shall
at
least one hundred ten percent (110%)
above fair market value per Common
Share at the Date of Grant as determined
by the Plan Administrator in good
faith; and
|
iii.
|
Options
granted in substitution for outstanding
options of another corporation
in
connection with the merger, consolidation,
acquisition of property or
stock or other reorganization involving
such other corporation and the
Corporation or any subsidiary of
the Corporation may be granted
with an
exercise price equal to the exercise
price for the substituted option
of
the other corporation, subject
to any adjustment consistent with
the terms
of the transaction pursuant to
which the substitution is to
occur.
|
iv.
|
solely
for the purpose of determining
the tax liability pursuant to Section
102(b)(3) of the Ordinance, if
at the date of grant the Corporation's
shares are listed on any established
stock exchange or a national market
system or if the Corporation's
shares will be registered for trading
within ninety (90) days following
the date of grant of the CGOs,
the fair
market value of the Shares at the
date of grant shall be determined
in
accordance with the average value
of the Corporation's shares on
the
thirty (30) trading days preceding
the date of grant or on the thirty
(30)
trading days following the date
of registration for trading, as
the case
may be.
|
d.
|
Duration
of Options
|
e.
|
Vesting
Schedule
|
f.
|
Acceleration
of Vesting
|
g.
|
Term
of Option
|
i.
|
Vested
Options shall terminate, to the
extent not previously exercised,
upon the
occurrence of the first of the
following
events:
|
A.
|
the
expiration of the Option, as designated
by the Plan Administrator in
accordance with Section 7.1(d)
above;
|
B.
|
the
date an Optionee receives a notice
of his or her termination of employment
or contractual relationship with
the Corporation or any Related
Corporation for Cause (as hereinafter
defined);
or
|
C.
|
the
expiration of three (3) months,
unless otherwise determined in
specific
agreements by the Plan Administrator,
from the date of an Optionee's
termination of employment or contractual
relationship with the Corporation
or any Related Corporation for
any reason whatsoever other than
Cause, but
not including death or disability,
unless, in the case of a Non-Qualified
Stock Option, the exercise period
is extended by the Plan Administrator
until a date not later than the
expiration date of the
Option;
|
ii.
|
Notwithstanding
Section 7.1(g)(i) above, any vested
Options which have been granted
to an
Optionee in the Optionee's capacity
as a director of the Corporation
or
any Related Corporation shall terminate
upon the occurrence of the first
of the following events:
|
A.
|
the
event specified in Section 7.1(g)(i)A
above;
|
B.
|
the
expiration of three (3) months,
unless otherwise determined in
specific
agreements by the Plan Administrator,
from the date the Optionee ceases
to
serve as a director of the Corporation
or Related Corporation, as the
case
may be, unless, in the case of
a Non-Qualified Stock Option, the
exercise
period is extended by the Plan
Administrator until a date not
later than
the expiration date of the Option.
|
iii.
|
Upon
the death of an Optionee, any vested
option still in force and unexpired
may be exercised by the person
or persons to whom such Optionee's
rights
under such Option shall pass by
the Optionee's will or by the laws
of
descent and distribution of the
Optionee's domicile at the time
of death,
within a period of twelve (12)
months after the date of such
termination.
|
iv.
|
In
the event of the termination and/or
resignation of employment or
consulting services of an Optionee
due to total disability, the Optionee
or his guardian or legal representative,
shall have the right to exercise
any Option which has not been previously
exercised or expired and which
the Optionee was eligible to exercise
as of the first date of total
disability, at any time within
one year after such termination
and/or
resignation or separation, unless
such Option is earlier terminated
pursuant to its terms. All Options
that are not exercisable as of
the date
of the Optionee’s termination and/or resignation
or which are not
exercised within one year thereafter
shall be deemed canceled and
terminated as of such applicable
date. The term "total disability"
shall,
for purposes of this Plan, shall
be determined by the Plan Administrator
in its sole discretion.
|
v.
|
For
purposes of the Plan, unless otherwise
defined in the Agreement,
termination for "Cause" shall mean
such termination is for 'cause'
as such
term is expressly defined in a
then-effective written agreement
between
the Optionee and the Corporation
or any Related Corporation, or
in the
absence of such then-effective
written agreement and in the case
of an
Employee or an Israeli Employee,
termination for the following reasons
(i)
conviction of any felony involving
moral turpitude or affecting the
Corporation; (ii) any refusal to
carry out a reasonable directive
of the
chief executive officer, the Board
or the Optionee's direct supervisor,
which involves the business of
the Corporation or its Related
Corporation
and was capable of being lawfully
performed; (iii) embezzlement of
funds
of the Corporation or its Related
Corporation; (iv) any breach of
the
Optionee's fiduciary duties or
duties of care of the Corporation;
including without limitation disclosure
of confidential information of
the
Corporation; and (v) any conduct
(other than conduct in good faith)
reasonably determined by the Board
to be materially detrimental to
the
Corporation. Unless accelerated
in accordance with Section 7.1(f)
above, unvested Options shall terminate
immediately upon termination of
employment or contractual relationship
of an Optionee with the Corporation
or a Related Corporation, or termination
of an Optionee's services as a
director of the Corporation or
a Related Corporation, for any
reason
whatsoever, including death or
disability.
|
vi.
|
For
purposes of this Plan, transfer
of employment between or among
the
Corporation and/or any Related
Corporation shall not be deemed
to
constitute a termination of employment
with the Corporation or any Related
Corporation. Employment shall be
deemed to continue while the Optionee
is
on military leave, sick leave or
other bona
fide
leave of absence (as determined
by the Plan Administrator). The
foregoing
notwithstanding, employment shall
not be deemed to continue beyond
the
first ninety (90) days of such
leave, unless otherwise determined
in
specific agreements by the Plan
Administrator and unless the Optionee's
re-employment rights are guaranteed
by statute or by
contract.
|
h.
|
Exercise
of Option
|
i.
|
Options
shall be exercisable, in full or
in part, at any time after vesting,
until
termination. If less than all of
the Common Shares included in the
vested
portion of any Option are purchased,
the remainder may be purchased
at any
subsequent time prior to the expiration
of the Option term. Only whole
Common Shares may be issued pursuant
to an Option, and to the extent
that
an Option covers less than one
(1) Common Share, it is
unexercisable.
|
ii.
|
Options
or portions thereof may be exercised
by giving written notice to the
Corporation, which notice shall
specify the number of Common Shares
to be
purchased, and be accompanied by
payment in the amount of the aggregate
exercise price for the Common Shares
so purchased, which payment shall
be
in the form specified in Section 7.1(i)
below. The Corporation shall
not be obligated to issue, transfer
or deliver a certificate representing
Common Shares to the Holder of
any Option, until provision has
been made
by the Holder, to the satisfaction
of the Corporation, for the payment
of
the aggregate exercise price for
all Common Shares for which the
Option
shall have been exercised and for
satisfaction of any tax withholding
obligations associated with such
exercise. During the lifetime of
an
Optionee, Options are exercisable
only by the Optionee.
|
iii.
|
For
Israeli Employees the above mentioned
in section h(ii) is subject to
section 102 and the trust mechanism
as defined in section 5 of this
Plan.
|
i.
|
Payment
upon Exercise of Option
|
i.
|
by
delivering to the Corporation Common
Shares previously held by such
Holder, or by the Corporation withholding
Common Shares otherwise
deliverable pursuant to exercise
of the Option, which Common Shares
received or withheld shall have
a fair market value at the date
of
exercise (as determined by the
Plan Administrator) equal to the
aggregate
exercise price to be paid by the
Optionee upon such exercise;
|
ii.
|
by
delivering a properly executed
exercise notice together with irrevocable
instructions to a broker promptly
to sell or margin a sufficient
portion
of the Common Shares and deliver
directly to the Corporation the
amount of
sale or margin loan proceeds to
pay the exercise price;
or
|
iii.
|
by
complying with any other payment
mechanism approved by the Plan
Administrator at the time of
exercise.
|
j.
|
No
Rights as a Shareholder; Voting
Proxy
|
i.
|
A
Holder shall have no rights as
a shareholder of the Corporation
with
respect to any Common Shares covered
by an Option until such Holder
becomes a record holder of such
Common Shares, irrespective of
whether
such Holder has given notice of
exercise. Subject to the provisions
of
Section 7.1(m) hereof, no
rights shall accrue to a Holder
and no
adjustments shall be made on account
of dividends (ordinary or
extraordinary, whether in cash,
securities or other property) or
distributions or other rights declared
on, or created in, the Common
Shares for which the record date
is prior to the date the Holder
becomes a
record holder of the Common Shares
covered by the Option, irrespective
of
whether such Holder has given notice
of
exercise.
|
ii.
|
The
right to vote any Common Share
acquired hereunder pursuant to
an award of
the Options, shall be given by
the Optionee or the Optionee's
transferee,
pursuant to an irrevocable proxy,
to the person or persons designated
by
the Board of Directors of Xfone,
Inc. All awards of options granted
hereunder shall be conditioned
upon the execution of such irrevocable
proxy. So long as Common Shares
are held by a Trustee and unless
the
Trustee shall be directed otherwise
by the Board of Director, such
shares
shall be voted by the Trustee in
accordance with the directions
of the
Board of Directors.
|
k.
|
Non-transferability
of Options
|
l.
|
Securities
Regulation and Tax Withholding
|
i.
|
Common
Shares shall not be issued with
respect to an Option unless the
exercise
of such Option and the issuance
and delivery of such Common Shares
shall
comply with all Applicable Laws,
and such issuance shall be further
subject to the approval of counsel
for the Corporation with respect
to
such compliance, including the
availability of an exemption from
prospectus and registration requirements
for the issuance and sale of such
Common Shares. The inability of
the Corporation to obtain from
any
regulatory body the authority deemed
by the Corporation to be necessary
for the lawful issuance and sale
of any Common Shares under this
Plan, or
the unavailability of an exemption
from prospectus and registration
requirements for the issuance and
sale of any Common Shares under
this
Plan, shall relieve the Corporation
of any liability with respect to
the
non-issuance or sale of such Common
Shares.
|
ii.
|
As
a condition to the exercise of
an Option, the Plan Administrator
may
require the Holder to represent
and warrant in writing at the time
of such
exercise that the Common Shares
are being purchased only for investment
and without any then-present intention
to sell or distribute such Common
Shares. If necessary under Applicable
Laws, the Plan Administrator may
cause a stop-transfer order against
such Common Shares to be placed
on the
stock books and records of the
Corporation, and a legend indicating
that
the Common Shares may not be pledged,
sold or otherwise transferred unless
an opinion of counsel is provided
stating that such transfer is not
in
violation of any Applicable Laws,
may be stamped on the certificates
representing such Common Shares
in order to assure an exemption
from
registration. The Plan Administrator
also may require such other
documentation as may from time
to time be necessary to comply
with
applicable securities laws. THE
CORPORATION HAS NO OBLIGATION TO
UNDERTAKE
REGISTRATION OF OPTIONS OR THE
COMMON SHARES ISSUABLE UPON THE
EXERCISE OF
OPTIONS.
|
iii.
|
The
Optionee shall be fully and solely
responsible for any local, state,
federal and/or any other tax resulting
from the grant of the Options
and/or from exercise of such options.
The Corporation shall have the
right
to withhold from such Optionee
such withholding taxes as may be
required
by law, or to otherwise require
the Optionee to pay such withholding
taxes. If the Optionee shall fail
to make such tax payments as are
required, the Corporation or its
Subsidiaries shall, to the extent
permitted by law, have the right
to deduct any such taxes from any
payment
of any kind, including a payment
of Common Shares, otherwise due
to such
Optionee or to take such other
action as may be necessary to satisfy
such
withholding obligations.
|
iv.
|
The
issuance, transfer or delivery
of certificates representing Common
Shares
pursuant to the exercise of Options
may be delayed, at the discretion
of
the Plan Administrator, until the
Plan Administrator is satisfied
that the
applicable requirements of all
Applicable Laws and the withholding
provisions of the Code have been
met and that the Holder has paid
or
otherwise satisfied any withholding
tax obligation as described in
Section
7.1(l)(iii) above.
|
m.
|
Adjustments
Upon Changes In Capitalization
|
i.
|
The
aggregate number and class of shares
for which Options may be granted
under this Plan, the number and
class of shares covered by each
outstanding Option, and the exercise
price per share thereof (but not
the
total price), and each such Option,
shall all be proportionately adjusted
for any increase or decrease in
the number of issued Common Shares
of the
Corporation resulting from:
|
A.
|
a
subdivision or consolidation of
Common Shares or any like capital
adjustment, or
|
B.
|
the
issuance of any Common Shares,
or securities exchangeable for
or
convertible into Common Shares,
to the holders of all or substantially
all
of the outstanding Common Shares
by way of a stock dividend (other
than
the issue of Common Shares, or
securities exchangeable for or
convertible
into Common Shares, to holders
of Common Shares pursuant to their
exercise
of options to receive dividends
in the form of Common Shares, or
securities convertible into Common
Shares, in lieu of dividends paid
in
the ordinary course on the Common
Shares).
|
ii.
|
Except
as provided in Section 7.1(m)(iii)
hereof, upon a merger (other than
a
merger of the Corporation in which
the holders of Common Shares
immediately prior to the merger
have the same proportionate ownership
of
common shares in the surviving
corporation immediately after the
merger),
consolidation, acquisition of property
or stock, separation,
reorganization (other than a mere
re-incorporation or the creation
of a
holding Corporation) or liquidation
of the Corporation, as a result
of
which the shareholders of the Corporation,
receive cash, shares or other
property in exchange for or in
connection with their Common Shares,
any
Option granted hereunder shall
terminate, but the Holder shall
have the
right to exercise such Holder's
Option immediately prior to any
such
merger, consolidation, acquisition
of property or shares, separation,
reorganization or liquidation,
and to be treated as a shareholder
of
record for the purposes thereof,
to the extent the vesting requirements
set forth in the Option Agreement
have been
satisfied.
|
iii.
|
If
the shareholders of the Corporation
receive shares in the capital of
another corporation ("Exchange
Shares") in exchange for their
Common
Shares in any transaction involving
a merger (other than a merger of
the
Corporation in which the holders
of Common Shares immediately prior
to the
merger have the same proportionate
ownership of Common Shares in the
surviving corporation immediately
after the merger), consolidation,
acquisition of property or shares,
separation or reorganization (other
than a mere re-incorporation or
the creation of a holding Corporation),
all Options granted hereunder shall
be converted into options to purchase
Exchange Shares unless the Corporation
and the corporation issuing the
Exchange Shares, in their sole
discretion, determine that any
or all such
Options granted hereunder shall
not be converted into options to
purchase
Exchange Shares but instead shall
terminate in accordance with, and
subject to the Holder's right to
exercise the Holder's Options pursuant
to, the provisions of Section 7.1(m)(ii).
The amount and price of
converted options shall be determined
by adjusting the amount and price
of
the Options granted hereunder in
the same proportion as used for
determining the number of Exchange
Shares the holders of the Common
Shares
receive in such merger, consolidation,
acquisition or property or stock,
separation or reorganization. Unless
accelerated by the Board, the vesting
schedule set forth in the Option
Agreement shall continue to apply
to the
options granted for the Exchange
Shares.
|
iv.
|
In
the event of any adjustment in
the number of Common Shares covered
by any
Option, any fractional shares resulting
from such adjustment shall be
disregarded and each such Option
shall cover only the number of
full
shares resulting from such
adjustment.
|
v.
|
All
adjustments pursuant to Section
7.1(m) shall be made by the Plan
Administrator, and its determination
as to what adjustments shall be
made,
and the extent thereof, shall be
final, binding and
conclusive.
|
vi.
|
The
grant of an Option shall not affect
in any way the right or power of
the
Corporation to make adjustments,
reclassifications, reorganizations
or
changes of its capital or business
structure, to merge, consolidate
or
dissolve, to liquidate or to sell
or transfer all or any part of
its
business or assets.
|
n.
|
Other
Provisions
|
8.
|
EFFECTIVE
DATE; AMENDMENT; SHAREHOLDER
APPROVAL
|
1.
|
Options
may be granted by the Plan Administrator
from time to time on or after the
date on which this Plan is adopted
by the Board (the "Effective Date").
In
case of the Israeli Optionees,
Options will be granted 30 days
following
the date in which the relevant
forms will be submitted to the
tax
authorities.
|
2.
|
Unless
sooner terminated by the Board,
this Plan shall terminate on the
tenth
anniversary of the Effective Date.
No Option may be granted after
such
termination or during any suspension
of this Plan.
|
3.
|
Any
Incentive Stock Options granted
by the Plan Administrator prior
to the
ratification of this Plan by the
shareholders of the Corporation
shall be
granted subject to approval of
this Plan by the holders of a majority
of
the Corporation's outstanding voting
shares, voting either in person
or by
proxy at a duly held shareholders'
meeting within twelve (12) months
before or after the Effective Date.
If such shareholder approval is
sought
and not obtained, all Incentive
Stock Options granted prior thereto
and
thereafter shall be considered
Non-Qualified Stock Options and
any Options
granted to Covered Employees will
not be eligible for the exclusion
set
forth in Section 162(m) of the
Code with respect to the deductibility
by
the Corporation of certain
compensation.
|
9.
|
NO
OBLIGATIONS TO EXERCISE OPTION
|
10.
|
NO
RIGHT TO OPTIONS OR TO EMPLOYMENT
|
11.
|
APPLICATION
OF FUNDS
|
12.
|
INDEMNIFICATION
OF PLAN ADMINISTRATOR
|
13.
|
AMENDMENT
OF PLAN
|