QuickLinks -- Click here to rapidly navigate through this document

As filed with the Securities and Exchange Commission on November 27, 2006

Registration No. 333-115037



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

POST-EFFECTIVE AMENDMENT NO. 7
TO
FORM SB-2
REGISTRATION STATEMENT
UNDER
THE SECURITIES ACT OF 1933

BIO-key International, Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State of incorporation)
  3577
(Primary Standard Industrial
Classification Code Number)
  41-1741861
(I.R.S. Employer
Identification No.)

3349 Highway 138, Building D, Suite B, Wall, NJ 07719, (732) 359-1100
(Address and telephone number of registrant's principal executive offices)

Michael W. DePasquale
Chief Executive Officer
BIO-key International, Inc., 3349 Highway 138, Building D, Suite B, Wall, NJ 07719, (732) 359-1100
(Name, address and telephone number of agent for service)

Copy to:
Charles J. Johnson, Esq.
Choate, Hall & Stewart LLP
Two International Place
Boston, MA 02110
Telephone: (617) 248-5000
Facsimile: (617) 248-4000


        Approximate date of commencement of proposed sale to public: From time to time after this registration statement becomes effective.

        If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended, or the Securities Act, check the following box.    ý

        If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.    o

        If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.    o

        If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering.    / /

        If delivery of the prospectus is expected to be made pursuant to Rule 434, please check the following box.    o

Calculation of Registration Fee


Title of each class of
securities to be registered

  Number of units to
be registered(1)

  Proposed maximum
aggregate offering
price per unit(2)

  Proposed maximum
aggregate offering
price(2)

  Amount of
registration fee(3)


Common Stock, $.0001 par value per share   2,422,108 shares(4)   $1.95   $4,723,111   $598

Common Stock, $.0001 par value per share   8,888,928 shares(5)   $1.95   $17,333,410   $2,196

Common Stock, $.0001 par value per share, issuable upon exercise of warrants   4,444,464 shares(6)   $1.95   $8,666,705   $1,098

(1)
Pursuant to Rule 416 under the Securities Act, this registration statement also covers an indeterminate number of additional shares of the registrant's common stock as may be issuable upon any stock split, stock dividend or similar transaction.

(2)
Estimated pursuant to Rule 457(c) under the Securities Act solely for the purpose of calculating the registration fee, based upon the average of the high and low sale prices of the registrant's common stock as reported on the OTC Bulletin Board on April 28, 2004, a date within five days of the original filing date of this registration statement.

(3)
Registration fee has been previously paid.

(4)
Shares of the registrant's common stock issued in connection with an agreement and plan of merger dated as of March 30, 2004.

(5)
Shares of the registrant's common stock issued pursuant to a securities purchase agreement dated as of March 31, 2004.

(6)
Shares of the registrant's common stock issuable upon the exercise of warrants issued pursuant to a securities purchase agreement dated as of March 31, 2004.


        The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant shall file a further amendment which specifically states that this registration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the registration statement shall become effective on such date as the Commission acting pursuant to said Section 8(a), may determine.




POS-AM No. 333-115037

Subject to completion, dated November 27, 2006

PROSPECTUS

15,755,500 Shares

BIO-key International, Inc.

LOGO

Common Stock


        We are registering up to 15,755,500 shares of our common stock for offer or sale by the selling security holders named in this prospectus. Of the shares being registered, 11,311,036 shares have been issued to the selling security holders and 4,444,464 shares are issuable upon exercise of warrants issued to the selling security holders. Of the 11,311,036 shares that have been issued to the selling security holders, 2,416,108 shares are being held in escrow and may not be offered or sold by the selling security holders until such escrow is released. The selling security holders may offer or sell all or a portion of their shares publicly or through private transactions at prevailing market prices or at negotiated prices. We will not receive any proceeds from the shares being registered for offer and sale by the selling security holders.

Investing in our common stock involves a high degree of risk.
See "Risk Factors" beginning on page 4.

        Our common stock is traded on the OTC Bulletin Board under the symbol "BKYI". The last reported sale price of our common stock on November 14, 2006 was $0.44 per share.

        In addition to the shares being registered for offer or sale by the selling security holders under this prospectus, the registrant is also concurrently conducting three other separate offerings under additional prospectuses. Specifically, a separate offering of up to 11,723,152 shares is being concurrently conducted by the registrant by means of a prospectus dated as of December 28, 2004 (as amended), another separate offering of up to 11,777,191 shares is being concurrently conducted by the registrant by means of a prospectus dated as of July 24, 2006 and another separate offering of up to 25,164,046 shares is being concurrently conducted by the registrant by means of a preliminary prospectus dated as of November [27], 2006.

        Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or passed upon the accuracy or adequacy of this prospectus. Any representation to the contrary is a criminal offense.


November     , 2006



TABLE OF CONTENTS

 
  Page
PROSPECTUS SUMMARY   1

RISK FACTORS

 

4

FORWARD-LOOKING STATEMENTS

 

14

USE OF PROCEEDS

 

14

MARKET FOR OUR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

 

15

MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

 

16

DESCRIPTION OF THE BUSINESS

 

52

DESCRIPTION OF PROPERTY

 

62

LEGAL PROCEEDINGS

 

62

MANAGEMENT

 

63

EXECUTIVE COMPENSATION

 

66

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

 

69

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

 

70

DESCRIPTION OF SECURITIES

 

73

ACQUISITION OF PUBLIC SAFETY GROUP, INC.

 

75

PRIVATE PLACEMENT TRANSACTION

 

77

SELLING SECURITY HOLDERS

 

78

PLAN OF DISTRIBUTION

 

88

DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

 

90

EXPERTS

 

90

WHERE YOU CAN FIND ADDITIONAL INFORMATION

 

90

FINANCIAL STATEMENTS

 

F-1

        You should rely only on the information contained in this prospectus. We have not authorized anyone to provide you with information that is different. This prospectus may only be used where it is legal to sell these securities. The information in this prospectus may only be accurate on the date of this prospectus, regardless of the time of delivery of this prospectus or of any sale of our common stock. Applicable rules of the Securities and Exchange Commission may require us to update this prospectus in the future.



PROSPECTUS SUMMARY

        Effective January 1, 2005, BIO-key International, Inc., a Minnesota corporation ("Old BIO-key") and the original registrant under this Registration Statement, reincorporated as BIO-key International, Inc., a Delaware corporation (the "Company," "BIO-key," "we" or "us"). The reincorporation was effected pursuant to an Agreement and Plan of Merger (the "Merger Agreement"), whereby Old BIO-key was merged with and into the Company, its wholly owned subsidiary, in order to reincorporate in the State of Delaware (the "Reincorporation"). As a result of the Reincorporation, the legal domicile of the registrant is now Delaware.

        Pursuant to the Merger Agreement, at the effective time of the Reincorporation: (i) each outstanding share of Common Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Common Stock, $0.0001 par value per share, of the Company; (ii) each outstanding share of Series C 7% Convertible Preferred Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Series A 7% Convertible Preferred Stock, $0.0001 par value per share, of the Company, with such Series A 7% Convertible Preferred Stock containing substantially identical terms and conditions as the Series C 7% Convertible Preferred Stock of Old BIO-key; (iii) each option to purchase shares of Old BIO-key's Common Stock granted by Old BIO-key under any warrant, stock option plan or similar plan of Old BIO-key outstanding immediately before the Reincorporation was, by virtue of the Merger Agreement and without any action on the part of the holder thereof, converted into and become an option to purchase, upon the same terms and conditions, the same number of shares of the Company's Common Stock at an exercise price per share equal to the exercise price per share thereunder immediately before the Reincorporation; and (iv) each warrant, option or stock option plan of Old BIO-key was assumed by, and continues to be, a warrant, option or plan of the Company. Accordingly, as a result of the Reincorporation, the shareholders of Old BIO-key became shareholders of the Company, and Old BIO-key has been merged out of existence by operation of law. Each certificate representing shares of capital stock of Old BIO-key outstanding immediately before the Reincorporation will, from and after the Reincorporation, be deemed for all corporate purposes to represent the same number of shares of capital stock of the Company.

        In accordance with Rule 414(d) under the Securities Act, the Company, as successor issuer to Old BIO-key, has expressly adopted this Registration Statement as its own for all purposes under the Securities Act and the Securities Exchange Act of 1934. The Registration Statement shall hereafter be deemed to relate to that number of shares of the Company's Common Stock to which this Registration Statement originally related.

About BIO-key International, Inc.

        BIO-key International, Inc., a Delaware corporation (the "Company," "BIO-key," "we," or "us), was founded in 1993 to develop and market proprietary biometric technology and software solutions. Biometric technology is the science of analyzing specific human characteristics which are unique to each individual in order to identify a specific person from a broader population.

        On March 30, 2004, BIO-key acquired Public Safety Group, Inc. (PSG), a privately held company that is a leader in wireless solutions for law enforcement and public safety markets. PSG's primary technology is PocketCop™, a handheld solution that provides mobile officers, such as detectives who are not typically in their vehicles, a hand-held mobile information software solution.

        On September 30, 2004, BIO-key completed a transaction with Aether Systems, Inc. to purchase its Mobile Government Division ("Mobile Government" or "AMG"), a leading provider of wireless data solutions for use by public safety organizations, primarily state, local police, fire and rescue and emergency medical services organizations. The PacketCluster mobile information software is integrated with 50 separate State/NCIC databases, as well as other state, local and federal databases. Its open

1



architecture and its published Application Programming Interface (API) make it easy to interface with a wide range of information sources. PacketCluster products deliver real-time information in seconds, freeing dispatchers to handle more pressing emergencies.

        Effective January 1, 2005, BIO-key International, Inc., a Minnesota corporation ("Old BIO-key"), reincorporated in the State of Delware. The reincorporation was effected pursuant to an Agreement and Plan of Merger (the "Merger Agreement") whereby Old BIO-key was merged with and into the Company, its wholly owned subsidiary, in order to reincorporate in the State of Delaware (the "Reincorporation"). As a result of the Reincorporation, the legal domicile of the Company is now Delaware.

        Pursuant to the Merger Agreement, at the effective time of the Reincorporation: (i) each outstanding share of Common Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Common Stock, $0.0001 par value per share, of the Company; (ii) each outstanding share of Series C 7% Convertible Preferred Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Series A 7% Convertible Preferred Stock, $0.0001 par value per share, of the Company, with such Series A 7% Convertible Preferred Stock containing substantially identical terms and conditions as the Series C 7% Convertible Preferred Stock of Old BIO-key; (iii) each option to purchase shares of Old BIO-key's Common Stock granted by Old BIO-key under any warrant, stock option plan or similar plan of Old BIO-key outstanding immediately before the Reincorporation was, by virtue of the Merger Agreement and without any action on the part of the holder thereof, converted into and become an option to purchase, upon the same terms and conditions, the same number of shares of the Company's Common Stock at an exercise price per share equal to the exercise price per share thereunder immediately before the Reincorporation; and (iv) each warrant, option or stock option plan of Old BIO-key was assumed by, and continues to be, a warrant, option or plan of the Company. Accordingly, as a result of the Reincorporation, the shareholders of Old BIO-key became shareholders of the Company, and Old BIO-key has been merged out of existence by operation of law. Each certificate representing shares of capital stock of Old BIO-key outstanding immediately before the Reincorporation, is deemed from and after the Reincorporation for all corporate purposes to represent the same number of shares of capital stock of the Company.

        As a result of these recent mergers, and as discussed in Note M to the Consolidated Financial Statements included in this prospectus, we have organized the Company into three reporting segments: Law Enforcement, Fire Safety and Biometrics. During 2005, the Company continued to integrate the products, operations and technologies acquired from Public Safety Group, Inc. and Aether Systems, Inc.

        We have evolved from a development stage company to a revenue generating company, but we have sustained substantial losses to date. We may need to obtain additional funding to (i) conduct the sales, marketing and technical support necessary to execute our plan to substantially grow operations, increase revenue and serve a significant customer base, and (ii) provide working capital. Due to, among other factors, our history of losses and limited revenue, our independent auditors have included an explanatory paragraph in their opinion for the year ended December 31, 2005 as to the substantial doubt about our ability to continue as a going concern. Our long-term viability and growth will depend upon the successful commercialization of our technologies and our ability to obtain adequate financing. To the extent that we require such additional financing, no assurance can be given that any form of additional financing will be available on terms acceptable to us, that adequate financing will be obtained to meet our needs, or that such financing would not be dilutive to existing stockholders. If available financing is insufficient or unavailable or we fail to continue to generate meaningful revenue, we may be required to further reduce operating expenses, delay the expansion of operations, or be unable to pursue merger or acquisition candidates.

2



        Our principal executive offices are located at 3349 Highway 138, Building D, Suite B, Wall, NJ 07719 and our telephone number is (732) 359-1100.

About the Offering

        This prospectus covers the public sale of up to 15,755,500 shares of our common stock to be sold by the selling security holders identified herein. Of this amount, 2,422,108 shares were issued to certain of the selling security holders in connection with our acquisition on March 30, 2004 of PSG, a privately-held company providing wireless solutions for law enforcement and public safety markets. This acquisition was accomplished through the exchange of 2,416,108 shares of our common stock, in addition to cash and our assumption of certain indebtedness of PSG, for all of the outstanding capital stock of PSG. We also issued 6,000 shares of our common stock in connection with this acquisition to Harward Investments, Inc. ("Harward") pursuant to an arrangement involving the discharge of certain prior debt obligations of PSG to Harward. Following the acquisition, PSG became a wholly-owned subsidiary of the Company.

        The 2,416,108 shares of our common stock issued to the former PSG shareholders (the "Merger Shares") are subject to escrow provisions contained in the agreement and plan of merger and a related escrow agreement, which provide for periodic releases of such shares from escrow. One-twelfth (1/12) of the Merger Shares (the "Initial Shares") will be released from the escrow upon the effectiveness of this registration statement to Harward and the former shareholders of PSG. Specifically, Harward will receive an amount of Initial Shares that is equal to $110,000 divided by the closing price of our common stock as reported by the OTC Bulletin Board on such date, and the balance of the Initial Shares will be concurrently released to the former shareholders of PSG. An additional one-twelfth (1/12) of the Merger Shares will be released from the escrow to the former shareholders of PSG on each of June 30, 2004, September 30, 2004 and December 31, 2004. The remaining eight-twelfths (8/12) of the Merger Shares (the "Remaining Shares") will be released from the escrow to the former shareholders of PSG according to the following distribution schedule determined by the license, service and maintenance fee revenue achieved by the Company's Public Safety Division during fiscal year 2004: (i) in the event that such qualifying revenue is less than $2 million, one-twelfth (1/12) of the Remaining Shares will be released on each of March 31, 2005, June 30, 2005, September 30, 2005, December 31, 2005, March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007, June 30, 2007, September 30, 2007 and December 31, 2007; (ii) in the event that such qualifying revenue is equal to or greater than $2 million, one-eighth (1/8) of the Remaining Shares will be released on each of March 31, 2005, June 30, 2005, September 30, 2005, December 31, 2005, March 31, 2006, June 30, 2006, September 30, 2006 and December 31, 2006; and (iii) in the event that such qualifying revenue is equal to or greater than $6 million, one-sixth (1/6) of the Remaining Shares will be released on each of March 31, 2005, June 30, 2005, September 30, 2005, December 31, 2005, March 31, 2006 and June 30, 2006.

        8,888,928 shares of our common stock covered by this prospectus were issued on March 31, 2004 in a private placement transaction to certain institutional and accredited investors pursuant to a securities purchase agreement by and among the Company and such investors. The remaining 4,444,464 shares of our common stock covered by this prospectus are issuable upon the exercise of warrants issued to the investors pursuant to such securities purchase agreement. The aggregate purchase price paid by the investors for the securities issued in such private placement was approximately $12,000,000.

3



RISK FACTORS

        An investment in our common stock involves a high degree of risk. You should carefully consider the following information about certain of the risks of investing in our common stock, together with other information contained in this prospectus, before you decide to purchase our common stock.

Business and Financial Risks

        Based on our lack of significant revenue since inception and recurring losses from operations, our auditors have included an explanatory paragraph in their opinion as to the substantial doubt about our ability to continue as a going concern.

        Due to, among other factors, our history of losses (excluding gains from valuation changes in embedded derivatives) and limited revenue, our independent auditors have included an explanatory paragraph in their opinion for the year ended December 31, 2005 as to the substantial doubt about our ability to continue as a going concern. Our financial statements have been prepared in accordance with accounting principals generally accepted in the United States, which contemplate that we will continue to operate as a going concern. Our financial statements do not contain any adjustments that might result if we are unable to continue as a going concern.

        Since our formation, we have historically generated minimal revenue and have sustained substantial operating losses.

        As of June 30, 2006, we had negative working capital of approximately $11,268,000 and an accumulated deficit of approximately $47,757,000. Since our inception, we have focused almost exclusively on developing our core technologies and, until the fourth quarter of 2004 have not generated any significant revenue. In order to increase revenue, we have developed a direct sales force and anticipate the need to retain additional sales, marketing and technical support personnel and may need to incur substantial expenses. We cannot assure you that we will be able to secure these necessary resources, that a significant market for our technologies will develop or that we will be able to achieve our targeted revenue.

        We have identified material weaknesses in our internal control over financial reporting and have failed to maintain an effective system of disclosure controls and procedures. If we are unable to successfully address such material weaknesses or if we continue to maintain an ineffective system of disclosure controls and procedures, our financial statements may not accurately reflect the financial condition of the Company, current and potential future investors may not be able to rely upon our financial statements and those investors may lose confidence in our financial reporting; this would harm our business and the trading price of our common stock.

        After a review of our March 31, 2005, June 30, 2005, September 30, 2005, March 31, 2006, June 30, 2006, and September 30, 2006 quarterly operating results, as well as our 2005 annual operating results, conducted pursuant to Rules 13a-15 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), our Chief Executive Officers and Chief Financial Officer ("CFO") have determined that, as of each such date, our disclosure controls and procedures were not effective to provide reasonable assurance that information that we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commission rules and forms. Our management reached this conclusion after identifying our system to capture disclosure items, our internal process of review for account reconciliations, our documentation of internal controls and our internal process for preparing our annual report on Form 10-KSB for the fiscal year ended December 31, 2005 as being inadequate to provide such assistance.

4



        In order to ensure that the Company adequately addresses all existing internal control issues, the Company initiated follow-up discussions with its former auditors to better determine what constituted these material weaknesses. During these discussions, the auditors and the Company identified the following weaknesses in the Company's internal controls: an inadequate system to capture disclosure items, an inadequate internal process of review for account reconciliations, an inadequate documentation of internal controls and an inadequate internal process around drafting of periodic filings with the Securities and Exchange Commission.

        Effective internal control over financial reporting and disclosure controls and procedures are necessary for us to provide reliable financial reports and effectively prevent fraud and to operate successfully as a public company. We have in the past discovered, as described above, and may in the future discover, areas of our disclosure and internal controls that need improvement. We are in the process of addressing these issues to ensure that our internal control over financial reporting and disclosure controls and procedures are improved so as to provide reasonable assurance that the information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange rules and forms. If, however, we cannot provide reliable financial reports or prevent fraud, our reputation and operating results would be harmed.

        We cannot be certain that our efforts to improve the material weaknesses in our internal control over financial reporting and the ineffectiveness of our disclosure controls and procedures will be successful or that we will be able to maintain adequate controls over our financial processes and reporting in the future. We will need to commit substantial resources, including substantial time from our management team's accounting personnel and from external consultants, to implement and integrate into our organization improved disclosure controls and additional procedures generally and to improve systems to report financial information on a timely basis. Any failure or delay to develop or maintain effective controls, or difficulties encountered in their implementation or in other effective improvement of our internal and disclosure controls could materially harm our operating results or cause us to fail to meet our reporting obligations. If we are unable to adequately establish or improve our internal controls over financial reporting or if we continue to maintain an ineffective system of disclosure controls and procedures, our financial statements may not accurately reflect the financial condition of the Company, and current and potential future investors may not be able to rely upon our financial statements. Additionally, our external auditors may not be able to issue an unqualified opinion on the effectiveness of our internal controls. Ineffective internal and disclosure controls could also cause investors to lose confidence in our reported financial information, which would likely have a significant negative effect on the trading price of our securities.

        Our biometric technology has yet to gain widespread market acceptance and we do not know how large of a market will develop for our technology.

        Biometric technology has received only limited market acceptance, particularly in the private sector. Our technology represents a novel security solution and we have not yet generated significant sales. Although recent security concerns relating to identification of individuals has increased interest in biometrics generally, it remains an undeveloped, evolving market. Biometric based solutions compete with more traditional security methods including keys, cards, personal identification numbers and security personnel. Acceptance of biometrics as an alternative to such traditional methods depends upon a number of factors including:

5


For these reasons, we are uncertain whether our biometric technology will gain widespread acceptance in any commercial markets or that demand will be sufficient to create a market large enough to produce significant revenue or earnings. Our future success depends, in part, upon business customers adopting biometrics generally, and our solution specifically.

        Biometric technology is a new approach to Internet security which must be accepted in order for our WEB-key® solution to generate significant revenue.

        Our WEB-key® authentication initiative represents a new approach to Internet security which has been adopted on a limited basis by companies which distribute goods, content or software applications over the Internet. The implementation of our WEB-key® solution requires the distribution and use of a finger scanning device and integration of database and server side software. Although we believe our solutions provides a higher level of security for information transmitted over the Internet than existing traditional methods, unless business and consumer markets embrace the use of a scanning device and believe the benefits of increased accuracy outweigh implementation costs, our solution will not gain market acceptance.

        Our software products may contain defects which will make it more difficult for us to establish and maintain customers.

        Although we have completed the development of our core biometric technology, it has only been used by a limited number of business customers. Despite extensive testing during development, our software may contain undetected design faults and software errors, or "bugs" that are discovered only after it has been installed and used by a greater number of customers. Any such default or error in new or existing software or applications could cause delays in delivering our technology or require design modifications. These could adversely affect our competitive position and cause us to lose potential customers or opportunities. Since our technologies are intended to be utilized to secure physical and electronic access, the effect of any such bugs or delays will likely have a detrimental impact on us. In addition, given that biometric technology generally, and our biometric technology specifically, has yet to gain widespread acceptance in the market, any delays would likely have a more detrimental impact on our business than if we were a more established company.

        While we have commenced a significant sales and marketing effort, we have only begun to develop a significant distribution channel and may not have the resources or ability to sustain these efforts or generate any meaningful sales.

        In order to generate revenue from our biometric products, we are dependent upon independent original equipment manufacturers, system integrators and application developers, which we do not control. As a result, it may be more difficult to generate sales.

        We market our technology through licensing arrangements with:

        As a technology licensing company, our success will depend upon the ability of these manufacturers and developers to effectively integrate our technology into products and services which they market and sell. We have no control over these licensees and cannot assure you that they have the financial, marketing or technical resources to successfully develop and distribute products or applications acceptable to end users or generate any meaningful revenue for us. These third parties may also offer the products of our competitors to end users.

6



        We derive nearly all of our revenue from government contracts, which are often non-standard, involve competitive bidding, may be subject to cancellation with or without penalty and may produce volatility in earnings and revenue.

        Most of our business involves providing products and services under contracts with U.S. federal, state and local government agencies. Obtaining contracts from government agencies is challenging, and government contracts often include provisions that are not standard in private commercial transactions. For example, government contracts may:

        Securing government contracts can be a protracted process involving competitive bidding. In many cases, unsuccessful bidders may challenge contract awards, which can lead to increased costs, delays and possible loss of the contract for the winning bidder.

        We face intense competition and may not have the financial and human resources necessary to keep up with rapid technological changes, which may result in our technology becoming obsolete.

        The Internet, facility access control and information security markets are subject to rapid technological change and intense competition. We compete with both established biometric companies and a significant number of startup enterprises as well as providers of more traditional methods of access control. Most of our competitors have substantially greater financial and marketing resources than we do and may independently develop superior technologies, which may result in our technology becoming less competitive or obsolete. We may not be able to keep pace with this change. If we are unable to develop new applications or enhance our existing technology in a timely manner in response to technological changes, we will be unable to compete in our chosen markets. In addition, if one or more other biometric technologies such as voice, face, iris, hand geometry or blood vessel recognition are widely adopted, it would significantly reduce the potential market for our fingerprint identification technology.

        We depend on key employees and members of our management team, including our Chairman of the Board and Co-Chief Executive Officer, in order to achieve our goals. We cannot assure you that we will be able to retain or attract such persons.

        A loss of our current Chairman of the Board of Directors or Chief Executive Officer could severely and negatively impact our operations. We have an employment contract with Michael W. DePasquale, our Chief Executive Officer, through March 28, 2008. Although the contract does not prevent him from resigning, it does contain confidentiality and non-compete clauses which are intended to prevent him from working for a competitor within one year after leaving our Company. Our success depends on our ability to attract, train and retain employees with expertise in developing, marketing and selling software solutions. In order to successfully market our technology, we will need to retain additional engineering, technical support and marketing personnel. The market for such persons remains highly competitive and our limited financial resources will make it more difficult for us to recruit and retain qualified persons.

7



        We cannot assure you that the limited intellectual property protection for our core technology provides a meaningful competitive advantage or barrier to entry against our competitors.

        Our success and ability to compete is dependent in part upon proprietary rights to our technology. We rely primarily on a combination of patent, copyright and trademark laws, trade secrets and technical measures to protect our propriety rights. We have filed a patent application relating to both the optic technology and biometrics solution components of our technology wherein several claims have been allowed. In May 2005, the U.S. Patent Office issued us a patent for our Vector Segment fingerprint technology (VST), BIO-key's core biometric analysis and identification technology. We cannot assure you that any additional patents will be issued, or that, if issued, we will have the resources to protect any patent from infringement. Although we believe our technology does not currently infringe upon patents held by others, we cannot assure you that such infringements do not exist or will not exist in the future, particularly as the number of products and competitors in the biometric industry segment grows.

        We may need to obtain additional financing to execute our business plan, which may not be available. If we are unable to raise additional capital or generate significant revenue, we may not be able to continue operations.

        Since our inception, we have not generated any significant revenue (other than revenue from acquired businesses) and have experienced substantial losses, including approximately $12,828,000 during 2005, excluding the impact related to embedded derivative and warrant fair value adjustments. In March 2004, we completed a private placement equity offering that resulted in approximately $12,000,000 in gross proceeds to the Company and a private placement convertible debt offering in September 2004 that resulted in approximately $10,000,000 in gross proceeds to the Company (a portion of which was used to finance the acquisition of Aether Mobile Government). In June 2005, we raised approximately $5,000,000 in gross proceeds through a private placement convertible debt offering, in January 2006 we received approximately $1,000,000 in another private placement convertible debt offering, and in August 2006 we raised approximately $2,000,000 in gross proceeds through a private issuance of equity securities, of which $1,500,000 was received in cash, and $500,000 was paid in declared and unpaid dividends. To the extent that we will require additional capital to support our operations, expand our marketing and sales efforts and to execute our business plan to substantially increase revenue, we may need to obtain additional financing through the issuance of debt or equity securities. Our long-term viability and growth will depend upon the successful commercialization of our technologies and our ability to obtain adequate financing. We have not and cannot assure you that we will ever be able to secure any such financing on terms acceptable to us. If we cannot obtain such financing or generate such revenues, we may not be able to execute our business plan or continue operations.

        We may not be able to successfully complete the integration of PSG and AMG into our operations.

        The integration of PSG and AMG into our operations involves a number of risks, including:

8


        Failure to overcome these risks or any other problems encountered in connection with the acquisitions of PSG and AMG could slow our growth or lower the quality of our services, which could reduce customer demand. The result could be a material adverse effect on our financial position and results of operations.

        We may not achieve profitability with respect to the law enforcement and public safety components of our business if we are unable to maintain, improve and develop the wireless data services we offer.

        We believe that our future business prospects depend in part on our ability to maintain and improve our current services and to develop new ones on a timely basis. Our services will have to achieve market acceptance, maintain technological competitiveness and meet an expanding range of customer requirements. As a result of the complexities inherent in our service offerings, major new wireless data services and service enhancements require long development and testing periods. We may experience difficulties that could delay or prevent the successful development, introduction or marketing of new services and service enhancements. Additionally, our new services and service enhancements may not achieve market acceptance. If we cannot effectively develop and improve services we may not be able to recover our fixed costs or otherwise become profitable.

        Our law enforcement and public safety division depends upon wireless networks owned and controlled by others.

        If we do not have continued access to sufficient capacity on reliable networks, we may be unable to deliver services and our sales could decrease. Our ability to grow and achieve profitability partly depends on our ability to buy sufficient capacity on the networks of wireless carriers such as Verizon Wireless, Bell South Corporation, Metrocall, Motient and AT&T Wireless and on the reliability and security of their systems. All of our services are delivered using airtime purchased from third parties. We depend on these companies to provide uninterrupted and bug free service and would not be able to satisfy our customers' needs if they failed to provide the required capacity or needed level of service. In addition, our expenses would increase and our profitability could be materially adversely affected if wireless carriers were to increase the prices of their services. Our existing agreements with the wireless carriers generally have one-year terms. Some of these wireless carriers are, or could become, our competitors and if they compete with us they may refuse to provide us with their services.

        New laws and regulations that impact our law enforcement and public safety division could increase our costs or reduce our opportunities to earn revenue.

        We are not currently subject to direct regulation by the Federal Communications Commission or any other governmental agency, other than regulations applicable to businesses in general. However, in the future, we may become subject to regulation by the FCC or another regulatory agency. In addition, the wireless carriers who supply us airtime and certain of our hardware suppliers are subject to regulation by the FCC and regulations that affect them could increase our costs or reduce our ability to continue selling and supporting our services.

        If we fail to adequately manage our resources, it could have a severe negative impact on our financial results or stock price.

        We could be subject to fluctuations in technology spending by existing and potential customers. Accordingly, we will have to actively manage expenses in a rapidly changing economic environment. This could require reducing costs during economic downturns and selectively growing in periods of economic expansion. If we do not properly manage our resources in response to these conditions, our results of operations could be negatively impacted.

9



        We granted a blanket security interest in all of our assets to the holders of our secured debt. If we are unable to make our required monthly payments on such debt, or any other event of default occurs, it could have a material adverse effect on our business and operations, and the debt holders may foreclose on our assets.

        As part of our secured convertible debt financing transactions, we granted to Laurus Master Fund, Ltd. and another holder of such secured debt a blanket security interest in all of our assets, including assets of our subsidiary. See the "Management's Discussion and Analysis or Plan of Operation" section of this report. In the event we default in payment on such debt, or any other event of default occurs under the relevant financing documents, and the default is not cured, 120% of the outstanding principal amount of the secured notes, plus accrued interest and fees will accelerate and be due and payable in full. See the "Long Term Obligations" footnote to this prospectus for a list of such potential events of default.

        The cash required to pay such accelerated amounts on the secured notes following an event of default would most likely come out of our working capital. As we rely on our working capital for our day to day operations, such a default could have a material adverse effect on our business, operating results, or financial condition to such extent that we are forced to restructure, file for bankruptcy, sell assets or cease operations. In addition, upon an event of default, the holder of the secured debt could foreclose on our assets or exercise any other remedies available to them. If our assets were foreclosed upon, we were forced to file for bankruptcy or cease operations; stockholders may not receive any proceeds from disposition of our assets and may lose their entire investment in our stock.

        Our obligations under our debt securities may adversely affect our ability to enter into potential significant transactions with other parties.

        As a result of our debt financing transactions with Laurus Master Fund, Ltd., the Shaar Fund, Ltd. and other institutional and accredited investors, we incurred significant repayment obligations, and we agreed to certain restrictive covenants. In particular, for so long as 25% of the aggregate principal amount of the convertible term notes remains outstanding, we will need the consent of the holders of such notes before we can take certain actions, including the following:

Accordingly, unless we obtain the noteholders' consent, we may not be able to enter into certain transactions. In addition, in connection with any potential significant transaction (such as a merger, sale of substantially all our assets, joint venture, or similar transaction), it is likely that we would have to pay off such debt obligations and have the applicable security interests released. Although we have the right at any time to prepay our debt obligations, we can only do so upon payment of either 110% or 120% of the then principal balance, plus all other amounts owing under the notes. See the "Long Term Obligations" footnote of this prospectus. Based on an aggregate principal balance of $4.8 million at August 10, 2006, a complete prepayment would require a cash payment of approximately $5.3 million. These provisions could have the practical effect of increasing the costs of any potential significant transaction, and restrict our ability to enter into any such transaction.

10



        Our obligations to the holders of our outstanding preferred stock may further affect our ability to enter into potential significant transactions with other parties.

        We will need to obtain the consent of the holders of a majority of the then outstanding shares of our convertible preferred stock before we can take certain actions, including the following:

Accordingly, unless we obtain such consent, we may not be able to enter into certain transactions.

Risks Related To Our Common Stock

        We have issued a substantial number of securities that are convertible into shares of our common stock which will result in substantial dilution to the ownership interests of our existing shareholders.

        As of August 10, 2006, approximately 56,179,800 shares of our common stock were reserved for issuance upon exercise or conversion of the following securities (at conversion prices applicable as at August 10, 2006):


        The exercise or conversion of these securities will result in a significant increase in the number of outstanding shares and substantially dilute the ownership interests of our existing shareholders.

        A substantial number of our convertible securities are convertible into shares of common stock at a conversion price of $.50 per share. Most of these shares are eligible for public resale. The trading price of our common stock and our ability to raise additional financing may be adversely affected by the influx into the market of such a substantial number of shares.

        Our outstanding Series A Convertible Preferred Stock and cumulative dividends in arrears are convertible into 8,299,424 shares of common stock as of August 10, 2006 at a per share conversion price of $.50. Although many of the shares issuable upon conversion of our Series A Convertible Preferred Stock are eligible for public resale under Securities Exchange Commission Rule 144, we agreed to file a registration statement to cover the public resale of all of these shares. This significant increase in the number of shares available for public sale may have a negative impact on the trading price of our shares and substantially dilute the ownership interests of our existing shareholders. In the event that our stock trades below $.50 per share, in order to raise additional financing we would likely be required to issue additional shares of common stock or securities convertible into common stock at a purchase or conversion price, as applicable, of less than $.50 per share. Any issuance of shares at a purchase price of less than $.50 per share would reduce the conversion price of our Series A Convertible Preferred Shares to such lower price. This would require us to issue additional shares upon conversion of our Series A Shares and further dilute the ownership interests of our existing shareholders. To the extent these factors are viewed negatively by the market, it may provide an

11



incentive for persons to execute short sales of our common stock that could adversely affect the trading price of our common stock.

        In January 2006, the Company issued Convertible Term Notes in the aggregate principal amount of $1,000,000 to certain investors. The Convertible Notes subsequently converted into 1,000,000 shares of Series B Convertible Preferred Stock of the Company, which shares and cumulative dividends are convertible into shares of the Common Stock of the Company at a fixed conversion of $0.50 per share for an aggregate amount of 2,147,945 shares as at August 10, 2006. Although many of the shares issuable upon conversion of our Series B Convertible Preferred Stock are eligible for public resale under Securities Exchange Commission Rule 144, we agreed to file a registration statement to cover the public resale of all of these shares. This significant increase in the number of shares available for public sale may have a negative impact on the trading price of our shares and substantially dilute the ownership interests of our existing shareholders. In the event that our stock trades below $.50 per share, in order to raise additional financing we would likely be required to issue additional shares of common stock or securities convertible into common stock at a purchase or conversion price, as applicable, of less than $.50 per share. Any issuance of shares at a purchase price of less than $.50 per share would reduce the conversion price of our Series B Convertible Preferred Shares to such lower price. This would require us to issue additional shares upon conversion of our Series B Shares and further dilute the ownership interests of our existing shareholders. To the extent these factors are viewed negatively by the market, it may provide an incentive for persons to execute short sales of our common stock that could adversely affect the trading price of our common stock.

        In August 2006, certain subordinated term notes were exchanged for shares of Series C Convertible Preferred Stock of the Company, which shares and cumulative dividends are convertible into shares of the Common Stock of the Company at an initial fixed conversion of $0.50 per share for an aggregate amount of 11,840,640 shares as at August 10, 2006. Although many of the shares issuable upon conversion of our Series C Convertible Preferred Stock are eligible for public resale under Securities Exchange Commission Rule 144, we agreed to file a registration statement to cover the public resale of all of these shares. This significant increase in the number of shares available for public sale may have a negative impact on the trading price of our shares and substantially dilute the ownership interests of our existing shareholders. In the event that our stock trades below $.50 per share, in order to raise additional financing we would likely be required to issue additional shares of common stock or securities convertible into common stock at a purchase or conversion price, as applicable, of less than $.50 per share. Any issuance of shares at a purchase price of less than $.50 per share would reduce the conversion price of our Series C Convertible Preferred Shares to such lower price. This would require us to issue additional shares upon conversion of our Series C Shares and further dilute the ownership interests of our existing shareholders. To the extent these factors are viewed negatively by the market, it may provide an incentive for persons to execute short sales of our common stock that could adversely affect the trading price of our common stock.

        Applicable SEC Rules governing the trading of "penny stocks" limits the trading and liquidity of our common stock, which may affect the trading price of our common stock.

        Our common stock currently trades on the OTC Bulletin Board. Since our common stock continues to trade below $5.00 per share, our common stock is considered a "penny stock" and is subject to SEC rules and regulations, which impose limitations upon the manner in which our shares can be publicly traded. These regulations require the delivery, prior to any transaction involving a penny stock, of a disclosure schedule explaining the penny stock market and the associated risks. Under these regulations, certain brokers who recommend such securities to persons other than established customers or certain accredited investors must make a special written suitability determination regarding such a purchaser and receive such purchaser's written agreement to a transaction prior to

12



sale. These regulations have the effect of limiting the trading activity of our common stock and reducing the liquidity of an investment in our common stock.

        We do not intend to pay dividends in the foreseeable future.

        We have never declared or paid a dividend on our common stock. In addition, the terms of our outstanding Convertible Preferred Shares preclude us from declaring or paying a dividend on our common stock unless a dividend is also declared or paid, as applicable, on our Convertible Preferred Shares. We intend to retain earnings, if any, for use in the operation and expansion of our business and, therefore, do not anticipate paying any dividends on our common stock in the foreseeable future.

        The trading price of our common stock may be volatile.

        The trading price of our shares has from time to time fluctuated widely and in the future may be subject to similar fluctuations. The trading price may be affected by a number of factors including the risk factors set forth in this prospectus as well as our operating results, financial condition, announcements of innovations or new products by us or our competitors, general conditions in the biometrics and access control industries, and other events or factors. Although we believe that approximately 15 registered broker dealers currently make a market in our common stock, we can not assure you that any of these firms will continue to serve as market makers or have the financial capability to stabilize or support our common stock. A reduction in the number of market makers or the financial capability of any of these market makers could also result in a decrease in the trading volume of and price of our shares. In recent years broad stock market indices, in general, and the securities of technology companies, in particular, have experienced substantial price fluctuations. Such broad market fluctuations may adversely affect the future-trading price of our common stock.

Selling security holders intend to sell their shares of common stock in the market, which sales may cause our stock price to decline.

        The selling stockholders named in this prospectus intend to sell in the public market 15,755,500 shares of our common stock being registered in that offering. That means that up to 15,755,500 shares may be sold pursuant to this registration statement. Such sales may cause our stock price to decline. Our officers and directors and those shareholders who are significant shareholders as defined by the Securities and Exchange Commission will continue to be subject to the provisions of various insider trading and Rule 144 regulations.

13



FORWARD-LOOKING STATEMENTS

        All statements other than statements of historical facts contained in this prospectus, including statements regarding our future financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. The words "anticipate," "believe," "estimate," "will," "may," "future," "plan," "intend" and "expect" and similar expressions generally identify forward-looking statements. Although we believe that our plans, intentions and expectations reflected in the forward-looking statements are reasonable, we cannot be sure that they will be achieved. Actual results may differ materially due to a number of factors. Many of these factors are set forth in the "RISK FACTORS" section of this prospectus. Actual results may differ materially from the forward-looking statements contained in this prospectus. These factors are not intended to represent a complete list of the general or specific factors that may affect us. It should be recognized that other factors, including general economic factors and business strategies, may be significant, presently or in the future. Except as required by law, we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.


USE OF PROCEEDS

        The shares are being registered hereunder for resale by the selling security holders. We will not receive any proceeds from the sale of the shares by the selling security holders. We will receive the proceeds from the exercise price of certain warrants held by certain of the selling security holders to the extent such warrants are exercised. We expect to use the proceeds of any such sales for general working capital purposes.

14



MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

        Our common stock currently trades on the OTC Bulletin Board under the symbol "BKYI". The following table sets forth the range of high and low bid prices per share of our common stock for each of the calendar quarters identified below as reported by the OTC Bulletin Board. These quotations represent inter-dealer prices, without retail mark-up, markdown or commission, and may not represent actual transactions.

2006:

  High
  Low
Quarter ended September 30, 2006   $ 0.49   $ 0.39
Quarter ended June 30, 2006     0.67     0.40
Quarter ended March 31, 2006     0.94     0.58
2005:

  High
  Low
Quarter ended December 31, 2005   $ 0.81   $ 0.50
Quarter ended September 30, 2005     1.21     0.74
Quarter ended June 30, 2005     1.39     0.99
Quarter ended March 31, 2005     1.63     1.13
2004:

  High
  Low
Quarter ended December 31, 2004   $ 1.61   $ 0.74
Quarter ended September 30, 2004     1.43     0.60
Quarter ended June 30, 2004     3.00     1.26
Quarter ended March 31, 2004     1.85     1.03
2003:

  High
  Low
Quarter ended December 31, 2003   $ 1.40   $ 0.53
Quarter ended September 30, 2003     0.59     0.38
Quarter ended June 30, 2003     0.64     0.30
Quarter ended March 31, 2003     0.73     0.35

        The last price of our common stock as reported on the OTC Bulletin Board on November 14, 2006 was $0.44 per share.

Holders

        As of September 5, 2006, the number of stockholders of record of our common stock was 192. Based on broker inquiry conducted in connection with the distribution of proxy solicitation materials in connection with the Company's special meeting of shareholders in February 2006, we believe that there are approximately 4,816 beneficial owners of our common stock.

Dividends

        We have not paid any cash dividends on our common stock to date, and have no intention of paying any cash dividends on our common stock in the foreseeable future. The terms of our outstanding Convertible Preferred Stock preclude us from declaring or paying a dividend on our common stock unless a dividend is also declared or paid, as applicable, on our Convertible Preferred Stock. The declaration and payment of dividends on our common stock is also subject to the discretion of our Board of Directors and certain limitations imposed under the Delaware General Corporation Law. The timing, amount and form of dividends, if any, will depend on, among other things, our results of operations, financial condition, cash requirements and other factors deemed relevant by our Board of Directors.

15



MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

        This Management's Discussion and Analysis of Financial Condition and Results of Operations and other parts of this prospectus contain forward-looking statements that involve risks and uncertainties. All forward-looking statements included in this prospectus are based on information available to us on the date hereof, and we assume no obligation to update any such forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of a number of factors, including those set forth in the section captioned "RISK FACTORS" and elsewhere in this prospectus. The following should be read in conjunction with our audited financial statements included elsewhere herein.

        The following Management's Discussion and Analysis or Plan of Operation ("MD&A") is intended to help you understand BIO-key International (the "Company," "we," "us" or "our"). MD&A is provided as a supplement to and should be read in conjunction with our financial statements and the accompanying notes. The results included in this MD&A have been restated. Our MD&A includes the following sections:

        OVERVIEW provides a description of our business, the major items that affected our business, and how we analyze our business. It then provides an analysis of our overall 2005 performance and a description of the significant events impacting 2005 and thereafter.

        RESULTS OF OPERATIONS provides an analysis of the consolidated and segment results of operations for 2005 compared to 2004 and 2004 compared to 2003. It also includes an analysis of the consolidated and segment results of operations for the three and nine months ended September 30, 2006 compared to the three and nine months ended September 30, 2005.

        LIQUIDITY AND CAPITAL RESOURCES provides an overview of our cash flows, financing, contractual obligations and embedded derivatives activities.

        RESTATEMENT provides a description and reconciliation of the restatement. For additional information, see Item 8, Financial Statements and Supplementary Data, Note B, Restatement of Previously Issued Financial Statements.

        CRITICAL ACCOUNTING POLICIES provides a discussion of our accounting policies that require critical judgment, assumptions and estimates.

        OTHER MATTERS provides a discussion of our significant non-operational items which impact our financial statements, such as the SEC comment letter.

        RECENT ACCOUNTING STANDARDS by reference to Note 1 to the Consolidated Financial Statements provides a description of accounting standards which we have not yet been required to implement and may be applicable to our operations, as well as those significant accounting standards which were adopted during 2005.

OVERVIEW

        Our Business

        We develop and market proprietary fingerprint identification biometric technology and software solutions. We also deliver advanced identification solutions and information services to law enforcement departments, public safety agencies and other government and private sector customers. Our mobile wireless technology provides first responders with critical, reliable, real-time data and images from local, state and national databases.

        We pioneered the development of automated, finger identification technology that can be used without the aid of non-automated methods of identification such as a personal identification, password, token, smart card, ID card, credit card, passport, driver's license or other form of possession or

16



knowledge based identification. This advanced BIO-key™ identification technology improves both the accuracy and speed of finger-based biometrics and is the only finger identification algorithm that has been certified by the International Computer Security Association (ICSA).

        Since our inception in 1993, we have spent substantial time and effort in completing the development of what we believe is the most discriminating and effective finger biometric technology available. During the past two years, our focus has shifted to marketing and selling this technology and completing strategic acquisitions that can help us leverage our capability to deliver identification solutions. We have built a direct sale force of professionals with substantial experience in selling technology solutions to government and corporate customers. We expect to continue to add additional qualified personnel beyond 2006.

        On March 30, 2004, we acquired all of the outstanding capital stock of Public Safety Group, Inc., a privately-held provider of wireless solutions for law enforcement and public safety markets based in Winter Park, Florida, in exchange for an aggregate of 2,422,108 shares of our common stock, $500,000 in cash, and our assumption of $600,000 in aggregate net liabilities of PSG. The acquisition was completed pursuant to the terms of an agreement and plan of merger by and among the Company, BIO-key Acquisition Corp., a wholly-owned subsidiary of the Company, PSG and all of the shareholders of PSG. As a result of this transaction, PSG became a wholly-owned subsidiary of the Company.

        On September 30, 2004, we completed our acquisition of the Mobile Government Division from Aether Systems Inc. Pursuant to the Asset Purchase Agreement dated as of August 16, 2004 by and among the Company, Aether, Cerulean Technology, Inc. and SunPro, Inc., the Company paid Aether a purchase price of $10,000,000 in cash, subject to post-closing adjustments to reflect changes in Aether Mobile Government's working capital and cash flows since June 30, 2004. Post-closing working capital adjustments resulted in an additional payment by the Company of $341,878 in December 2004. In connection with this acquisition, the Company issued a subordinated secured promissory note to Aether in the face amount of $6,884,588 (the "Aether Note"). The Aether Note evidences a contingent reimbursement obligation of the Company to Aether and a surety fee payable by the Company to Aether, in each case with respect to a letter of credit maintained by Aether for the Company's benefit in connection with the acquisition. The Company's obligations under the Aether Note are secured by a security interest granted to Aether in all or substantially all of the Company's assets, subordinate to the security interest described in the "Long-Term Obligations" footnote to this annual report.

        Aether Mobile Government provides wireless data solutions for use by public safety organizations, primarily state and local police, fire and rescue and emergency medical services organizations that enable such organizations to access law enforcement databases to validate identities and obtain suspect information. Its public safety solutions are integrated into fifty (50) different state databases, as well as local and federal databases, and its products deliver real-time information in seconds, without the need for human dispatchers or other resources.

RESULTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 2005 AS COMPARED TO DECEMBER 31, 2004 AND DECEMBER 31, 2004 AS COMPARED TO DECEMBER 31, 2003

INTRODUCTION

        During 2005, the Company continued to integrate the products, operations and technology of the Mobile Government business, acquired from Aether Systems in September 2004, in an effort to leverage new business opportunities. Our financial objective is to increase revenue, manage expenses and attain profitability. While total expenses have increased in dollars, they have declined as a

17



percentage of revenue in 2005 and 2004. In the fourth quarter of 2005, the Company restructured its operations into three business segments: Biometrics, Law Enforcement and Fire Safety. Each segment will be headed by a General Manager and organized to quickly respond to market needs as well as to drive down costs to achieve profitability. Management believes that this initiative will lead to increased opportunities in 2006 as the General Managers develop their organizations. A detailed analysis of each segment can be found below.

RESULTS OF OPERATIONS

Consolidated Results of Operations

Three Year % trend

 
  Years ended December 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
Revenues              
  Services   76 % 59 % 5 %
  License fees and other   24 % 41 % 95 %
   
 
 
 
    100 % 100 % 100 %
Costs and other expenses              
  Services   20 % 21 % 1 %
  Cost of license fees and other   7 % 16 % 41 %
  Selling, general and administrative   83 % 124 % 975 %
  Research, development and engineering   48 % 52 % 481 %
   
 
 
 
    158 % 213 % 1498 %
   
 
 
 
Operating loss   -58 % -113 % -1398 %
Other income (deductions)              
Total other income (deductions)   -32 % -77 % -486 %
   
 
 
 
NET INCOME (LOSS)   -26 % -190 % -1884 %
   
 
 
 

        As discussed in Note M to the Consolidated Financial Statements, we have three reporting segments: Law Enforcement, Fire Safety and Biometrics. The Law Enforcement and Fire Safety segments were purchased during 2004. As noted earlier, in the fourth quarter of 2005 the Company restructured its operations into three business segments, prior to this segmentation of the business management evaluated the business as one consolidated operation. For presentation and comparability purposes the allocation of costs between segments for prior periods have been estimated.

        The Company evaluates performance and allocates resources based on revenues and operating income (loss). Operating income (loss) for each segment includes selling, general and administrative expenses directly attributable to the segment in addition to those allocated as a percentage based on the segments revenues. The segmentation of operating income as noted above and detailed below reflects how management now evaluates its business. Assets for the company are commingled and are

18



related to all operating segments. Management does not evaluate or identify the operating assets of the segments separately.

 
   
   
   
  2005-2004
   
   
 
 
   
   
   
  2004-2003
 
 
   
   
   
   
  % Chg
 
 
  2005
  2004
  2003
  $ Chg
  $ Chg
  % Chg
 
 
   
  Restated

  Restated

   
   
   
   
 
Revenues                                        
Law Enforcement                                        
  Service   $ 7,886,000   $ 2,562,136   $   $ 5,323,863   208 % $ 2,562,136   n/a  
  License & other     2,638,938     1,920,642         718,297   37 %   1,920,642   n/a  
   
 
 
 
     
     
      10,524,938     4,482,778         6,042,160   135 %   4,482,778   n/a  
Fire Safety                                        
  Service     2,814,616     693,967         2,120,649   306 %   693,967   n/a  
  License & other     406,470     187,229         219,241   117 %   187,229   n/a  
   
 
 
 
     
     
      3,221,086     881,196         2,339,890   266 %   881,196   n/a  
Biometrics                                        
  Service     161,033     95,303     10,694     65,730   69 %   84,609   791 %
  License & other     319,038     261,674     204,787     57,364   22 %   56,887   28 %
   
 
 
 
     
     
      480,071     356,977     215,481     123,094   34 %   141,496   66 %
   
 
 
 
     
     
  Total Revenue   $ 14,226,095   $ 5,720,951   $ 215,481   $ 8,505,144   149 % $ 5,505,470   2555 %
   
 
 
 
     
     
Cost of goods sold                                        
Law Enforcement                                        
  Service   $ 2,260,845   $ 902,794   $   $ 1,358,051   150 % $ 902,794   n/a  
  License & other     679,170     686,806         (7,636 ) -1 %   686,806   n/a  
   
 
 
 
     
     
      2,940,015     1,589,600         1,350,415   85 %   1,589,600   n/a  
Fire Safety                                        
  Service     602,317     253,913         348,404   137 %   253,913   n/a  
  License & other     165,074     96,081         68,993   72 %   96,081   n/a  
   
 
 
 
     
     
      767,391     349,994         417,397   119 %   349,994   n/a  
Biometrics                                        
  Service     42,980     17,617     1,694     25,363   144 %   15,923   940 %
  License & other     93,247     107,009     87,387     (13,762 ) 13 %   19,622   22 %
   
 
 
 
     
     
      136,227     124,626     89,081     11,601   9 %   35,545   40 %
   
 
 
 
     
     
  Total COGS   $ 3,843,633   $ 2,064,220   $ 89,081   $ 1,779,413   86 % $ 1,975,139   2217 %
   
 
 
 
     
     

Revenues

Law Enforcement

        The increase in these revenue components from 2004 is primarily attributable to the fact that the business was acquired in the third quarter of 2004. Therefore 2004 represents only one quarter of revenue, whereas 2005 reflects four quarters of revenue. The increase was partially offset with a reduction of revenues related to long-term project work, which during 2005 has diminished as a result of the Company focusing the business to more of a licensing model.

Fire Safety

        The increase in these revenue components from 2004 is primarily attributable to the fact that the business was acquired in the third quarter of 2004. Therefore 2004 represents only one quarter of revenue, whereas 2005 reflects four quarters of revenue. This was compounded by a general increase in overall revenue that can be attributed to a strengthened market presence through concerted efforts toward penetrating new markets by actively pursuing and marketing our Fire Safety products. Additionally revenue growth can be also attributable to functionality that was added across the entire

19



Fire Safety product suite as well as the release of new FireRMS mobile product which was released in the middle of 2005.

Biometrics

        During 2004 and 2005 Biometric segment continues to show strong revenue growth year over year. This is reflective of continued market acceptance of the product and strategic channel relationships that have been developed. Additionally, the product has been a proven solution in the educational industry as well has shown continued commercial integration and acceptance of the product.

Costs of goods sold

Law Enforcement

        License and other costs are attributable primarily to revenues derived from product sales for which we are required to pay a royalty. The slight decrease in cost is primarily driven by the sales mix and is solely dependent specifically on what products were sold.

        Service costs increased primarily because of personnel related costs that have increased over the prior year primarily from the inclusion of a full year of costs as compared to only one quarter in 2004. This was offset by reductions related to a reduced concentration of project related revenues which are heavily burdened with labor costs, both employees and contracted labor. As significant project revenues declined after the first two quarters of 2005, this reduction offset the increase that would have occurred related to maintaining a full twelve months of expense.

Fire Safety

        License and other costs are attributable primarily to revenues derived from product sales for which we are required to pay a royalty. The slight increase in cost is primarily driven by the sales volume in addition to product mix. These costs are solely dependent specifically on what products were sold.

        Services costs have increased over the prior year primarily from the inclusion of a full year of costs as compared to only one quarter as well as contractors and related costs that have been incurred related to project and service related revenues. There was a significant growth in service revenues for which additional outside contractors were used in providing some of those services.

Biometrics

        License and other costs are primarily related to the hardware costs related to sales of biometric fingerprint readers. The change in cost of goods sold is directly attributable to the product mix between types of readers sold and the volume of readers sold. During 2004 and 2003 the volume attributable to readers remained fairly constant whereas in 2005 volume decreased resulting in a reduction of related product cost.

        Service cost has increased during 2005 related primarily to a higher percentage of revenue requiring software customization and integration costs as compared to 2004 and 2003.

20



Selling, general and administrative

 
   
   
   
  2005-2004
  2004-2003
 
 
  2005
  2004
  2003
  $ Chg
  % Chg
  $ Chg
  % Chg
 
 
   
  Restated

  Restated

   
   
   
   
 
Law Enforcement   $ 7,471,524   $ 3,047,247   $   $ 4,424,277   145 % $ 3,047,247   n/a  
Fire Safety     2,802,220     783,948         2,018,272   257 %   783,948   n/a  
Biometrics     1,550,865     3,283,093     2,099,922     (1,732,228 ) -53 %   1,183,171   56 %
   
 
 
 
     
     
  Total   $ 11,824,609   $ 7,114,288   $ 2,099,922   $ 4,710,321   66 % $ 5,014,366   238 %
   
 
 
 
     
     

        SG&A costs increased during the year as a result of 2005 representing a full 12 months worth of expenses as compared to 2004 which included only 3 months of expenses of the Law and Fire segments. As noted above, these costs are allocated based on the Segment's percentage of revenue. Changes in SG&A costs between business segments are the result of the change in their respective percentage of BIO-key's total revenue.

        During 2004 the increase in SG&A was primarily attributable to the acquisition of Mobile Government. The additional costs incurred were the result of legal and audit costs surrounding both the acquisition of Mobile Government as well as Public Safety Group. Additionally, the increase was due to an increased workforce in sales and administration functions as well as the associated overhead which results from fully loaded labor charges associated with supporting larger operations. This increase was offset slightly by the elimination of non essential functions done in order to align the business with its revised model of focusing sales through channel partners and creating a model focused on licensing as oppose to integration projects.

Research, development and engineering

 
   
   
   
  2005-2004
  2004-2003
 
 
  2005
  2004
  2003
  $ Chg
  % Chg
  $ Chg
  % Chg
 
Law Enforcement   $ 3,931,265   $ 1,309,026   $   $ 2,622,239   200 % $ 1,309,026   n/a  
Fire Safety     1,207,263     337,310         869,953   258 %   337,310   n/a  
Biometrics     1,707,507     1,333,568     1,037,330     373,939   28 %   296,238   29 %
   
 
 
 
     
     
  Total   $ 6,846,035   $ 2,979,904   $ 1,037,330   $ 3,866,131   130 % $ 1,942,574   187 %
   
 
 
 
     
     

Law Enforcement

        R&D costs have increased over 2004 primarily related to the acquisition of Mobile Government in Q3 of 2004. During 2005 the Company spent significant R&D resources in sustaining engineering related to the large customer base as well as developing new version releases that incorporated these changes. While remaining focused on achieving these operational objectives the Company also undertook cost reduction initiatives which resulted in an approximately 25-30% reduction of the fourth quarter 2004 run rate for R&D costs in the Law Enforcement segment.

Fire Safety

        R&D costs have increased over 2004 primarily related to the acquisition of Mobile Government in Q3 of 2004. Additionally, subsequent to the acquisition, the company had several engineering initiatives in the Fire segment. As noted above a number of product enhancements were made to functionality across the entire software suite in addition to focused development of the new FireRMS mobile solution delivered to the market mid 2005. While remaining focused on achieving these product

21



objectives, in conjunction with the Company wide cost reduction initiatives, Fire Safety was able to realize an approximate reduction of 10% the fourth quarter 2004 run rate for R&D costs.

Biometrics

        R&D costs have increased sequentially from 2003 to 2005. This is representative of the increased spending to enhance the interoperability and functionality of the software. The company continues to spend in R&D to enhance the products usability in different markets as well as to develop the product for integration with products from BIO-key's other segments. During 2005, BIO-key released IdentityMatch, a product which integrates BIO-key's advanced biometric offerings with BIO-key's mobile data and fire records management solutions. BIO-key continues to develop further integration of its Biometric software solutions in other products with in Company as well as partnering with other solutions in the marketplace. Additionally, in May of 2005 the Company was awarded a patent for its award-winning leadership Vector Segment fingerprint technology or "Image Identification System."

Other income and expense

 
   
   
   
  2005-2004
  2004-2003
 
 
  2005
  2004
  2003
  $ Chg
  % Chg
  $ Chg
  % Chg
 
 
  Restated

  Restated

  Restated

   
   
   
   
 
Interest expense   $ (4,521,344 ) $ (1,415,535 ) $ (1,909,788 ) $ (3,105,809 ) 219 % $ 494,253   26 %
Ineterest income     35,958     66,824         (30,866 ) -46 %   66,824   n/a  
Gain on sale of marketable securities     (20,000 )   33,125         (53,125 ) -160 %   33,125   n/a  
Derivative and warrant fair value adjustments     9,154,951     (3,008,419 )   857,545     12,163,370   -404 %   (3,865,964 ) -451 %
Other income (expense)     (34,767 )   (88,425 )   4,145     53,658   -61 %   (92,570 ) -2,233 %
   
 
 
 
     
     
    $ 4,614,798   $ (4,412,430 ) $ (1,048,098 ) $ 9,027,228   -205 % $ (3,364,332 ) 321 %
   
 
 
 
     
     

        For the year ended December 31, 2005, consolidated interest expense increased $3,105,809 or 219% as compared to 2004, which was attributable to the increase in long term debt from issuance of the 2004 and 2005 Senior and Subordinated notes. For the year ended December 31, 2004, consolidated interest expense increased $494,253 or 26% from 2003.

        For the year ended December 31, 2005, consolidated interest income decreased $30,866 or 46% as compared to 2004, which was attributable to the average amount of cash held on hand in interest bearing accounts. For the year ended December 31, 2004, consolidated interest income increased $66,824 as compared to 2003, which was attributable to deposits held in interest bearing accounts in 2004. No deposits were held in interest bearing accounts in 2003.

        For the year ended December 31, 2005, derivative and warrant fair value adjustments increased $12,163,370 or 404% as compared to 2004, which was attributable to changes in the fair market value of embedded derivatives and detachable warrants issued with convertible debt. The fair value of the derivatives will fluctuate based on; our stock price at particular points in time, the debt conversion price, the volatility of our stock price over a period of time, changes in the value of the risk free interest rate, and the time to maturity of the outstanding debt at different points in time. The major factor contributing to this change was due to the decline in the market price of our stock from $1.60 as of December 31, 2004 to $.69 as of December 31, 2005. For the year ended December 31, 2004, derivative and warrant fair value adjustments decreased $3,865,964 or 451% as compared to 2003, which was also attributable to changes in the fair value of embedded derivatives and detachable warrants issued with convertible debt. The major factor contributing to the large fluctuation in the fair value was due to the net increase in the market price of our stock from $1.03 as of September 29, 2004 to $1.60 as of December 31, 2004.

22


THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 AS COMPARED TO
SEPTEMBER 30, 2005

INTRODUCTION

        In the fourth quarter of 2005, the Company restructured its operations into three business segments: Biometrics, Law Enforcement and Fire Safety. Each segment is headed by a General Manager and organized to quickly respond to market needs as well as to drive down costs to achieve profitability. Management believes that this initiative will lead to increased opportunities throughout 2006 as the General Managers continue to develop their business units. During the quarter ended September 30, 2006 the Company continued to stay focused on its objectives of increasing revenue and managing expenses.

 
  Three Months Ended September 30,
 
 
  2006
  2005
 
Revenues          
  Services   77 % 77 %
  License fees and other   23 % 23 %
   
 
 
    100 % 100 %
   
 
 
Costs and other expenses          
  Services   15 % 16 %
  Cost of license fees and other   4 % 4 %
  Selling, general and administrative   59 % 88 %
  Research, development and engineering   39 % 55 %
   
 
 
    117 % 163 %
   
 
 
Operating loss   -17 % -63 %

Other income (deductions)

 

 

 

 

 
  Total other income (deductions)   -131 % 49 %
   
 
 
NET LOSS   -148 % -14 %
   
 
 

        The Law Enforcement and Fire Safety segments were purchased during 2004. Prior to this segmentation of the business, management evaluated the business as one consolidated operation. For presentation and comparability purposes the allocation of costs between segments for prior periods has been estimated.

        The Company evaluates performance and allocates resources based on revenues and operating income (loss). Operating income (loss) for each segment includes selling, general and administrative expenses directly attributable to the segment in addition to those allocated as a percentage based on the segments revenues and other factors. The segmentation of operating income as noted above and detailed below reflects how management now evaluates its business. Assets for the Company are

23



commingled and are related to all operating segments. Management does not evaluate or identify the operating assets of the segments separately.

 
  Three months ended
September 30,

   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Revenues                        
Law Enforcement                        
  Service   $ 2,352,940   $ 1,730,843   $ 622,097   36 %
  License & other     511,164     626,243     (115,079 ) -18 %
   
 
 
 
 
      2,864,104     2,357,086     507,018   22 %
   
 
 
 
 

Fire Safety

 

 

 

 

 

 

 

 

 

 

 

 
  Service     849,369     727,288     122,081   17 %
  License & other     383,298     76,914     306,384   398 %
   
 
 
 
 
      1,232,667     804,202     428,465   53 %
   
 
 
 
 

Biometrics

 

 

 

 

 

 

 

 

 

 

 

 
  Service     23,874     38,752     (14,878 ) -38 %
  License & other     79,453     32,431     47,022   145 %
   
 
 
 
 
      103,327     71,183     32,144   45 %
   
 
 
 
 
  Total Revenue   $ 4,200,098   $ 3,232,471   $ 967,627   30 %
   
 
 
 
 
Cost of goods sold                        
Law Enforcement                        
  Service   $ 349,940   $ 373,890   $ (23,950 ) -6 %
  License & other     100,521     101,350     (829 ) -1 %
   
 
 
 
 
      450,461     475,240     (24,779 ) -5 %
   
 
 
 
 

Fire Safety

 

 

 

 

 

 

 

 

 

 

 

 
  Service     240,841     121,330     119,511   99 %
  License & other     7,419     18,665     (11,246 ) -60 %
   
 
 
 
 
      248,260     139,995     108,265   77 %
   
 
 
 
 

Biometrics

 

 

 

 

 

 

 

 

 

 

 

 
  Service     21,660     8,623     13,037   151 %
  License & other     40,335     5,618     34,717   618 %
   
 
 
 
 
      61,995     14,241     47,754   335 %
   
 
 
 
 
  Total COGS   $ 760,716   $ 629,476   $ 131,240   21 %
   
 
 
 
 

Revenues

Law Enforcement

        Service revenue for the segment for the three month period ended September 30, 2006 included $773,430 from a long-term project that the Company had participated in as a subcontractor. The amount resulted from a cash payment of $570,546 along with $202,884 of revenue that was previously deferred until evidence of full acceptance by the end user was received by the Company. That increase was offset by a reduction in revenue from other longer-term project work that was present in 2005, as the Company moves to more of a license-based model.

24


Fire Safety

        For the three months ended September 30, 2006, total revenue for the Fire Safety segment increased by 53%, over the same three months in 2005. The current year license revenue included $246,960 in license sales as part of a substantial county-wide implementation for one of our new customers. Both license and service revenue for the segment have shown steady growth quarter over quarter in 2006, and management expects to see continued growth in the Fire Safety segment.

Biometrics

        For the three months ended September 30, 2006, the Biometric segment had revenues representing a 45% increase over the same period in 2005. However, sales in this segment continue to be choppy and less predictable as the market for the Biometrics' products continues to develop at an inconsistent pace.

Costs of goods sold

Law Enforcement

        License and other costs are attributable primarily to revenues derived from product sales, for which we are required to pay a royalty, and is primarily driven by the sales mix.

        Due to the change in focus from long-term projects to licensing-based agreements, cost of goods sold in total for the segment decreased when compared to the same period in 2005 as labor costs, for both employees and consultants were eliminated as projects were completed.

Fire Safety

        License and other costs are attributable primarily to revenues derived from product sales for which we are required to pay a royalty. These costs are solely dependent specifically on what products were sold.

        Overall costs of goods sold for the Fire segment were higher in 2006 due to increased proportional sales volume in the period, which lead to a higher allocation of corporate expenses. Cost of goods sold are predominately employee salaries and associated expenses.

Biometrics

        License and other costs are primarily related to the hardware costs related to sales of biometric fingerprint readers. The change in cost of goods sold is directly attributable to the product mix between types of readers sold and the volume of readers sold, as well as the addition of dedicated personnel for this segment.

Selling, general and administrative

 
  Three months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Law Enforcement   $ 1,196,641   $ 1,792,514   $ (595,873 ) -33 %
Fire Safety     740,504     672,289     68,215   10 %
Biometrics     530,202     372,072     158,130   42 %
   
 
 
 
 
  Total   $ 2,467,347   $ 2,836,875   $ (369,528 ) -13 %
   
 
 
 
 

25


        As discussed previously, the Company restructured its operations into three business segments: Biometrics, Law Enforcement and Fire Safety in the fourth quarter of 2005. For 2005, SG&A costs were allocated to the segments based on several factors including management's estimates and percentage of revenue. For 2006, sales expenses are a direct cost to the segment and G&A costs are allocated between business segments on fixed percentages that were established by management during the budgeting process.

        The overall decline in total SG&A costs for the quarter ended September 30, 2006 as compared to 2005 are primarily attributable to the continued focus by management on cost reduction initiatives taken during the fourth quarter of 2005 after the acquisitions of Public Safety Group and Aether Mobile Government were completed. Management believes the appropriate resources are in place to support its strategic goals but also continues to analyze the expense structure and continues to explore ways to further reduce costs, through synergies and increased system efficiencies. During the quarter ended September 30, 2006, these reductions have been partially offset by additional costs related to reporting and compliance that the Company has experienced due to the amendments of our previously filed registration statements.

Research, development and engineering

 
  Three months ended
September 30,

   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Law Enforcement   $ 908,294   $ 1,033,543   $ (125,249 ) -12 %
Fire Safety     343,558     317,393     26,165   8 %
Biometrics     401,386     448,909     (47,523 ) -11 %
   
 
 
 
 
  Total   $ 1,653,238   $ 1,799,845   $ (146,607 ) -8 %
   
 
 
 
 

Law Enforcement and Biometrics

        R & D costs have decreased in the third quarter of 2006 as compared to 2005 primarily related to the staff and cost structure reductions undertaken to move the Company toward the break-even point while still supporting sales growth.

Fire Safety

        R & D costs have increased during the 2006 period as compared to 2005, as the company added an employee and contracted with a consultant to assist with the release of product upgrades.

Other income and expense

 
  Three months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Interest income   $   $ 6,908   $ (6,908 ) -100 %
Interest expense     (586,689 )   (1,605,771 )   1,019,082   63 %
Derivative and warrant fair value adjustments     547,752     3,210,057     (2,662,305 ) -83 %
Loss on extinguishment of debt     (5,493,701 )       (5,493,701 )  
Other income (expense)     (18,891 )   (24,816 )   5,925   24 %
   
 
 
 
 
  Total   $ (5,551,529 ) $ 1,586,378   $ (7,137,907 ) -450 %
   
 
 
 
 

26


        For the quarter ended September 30, 2006, consolidated interest expense decreased $1,019,082 or 63% as compared to the same quarter in 2005. The decrease was attributable to decreases in long term debt, related discount and other debt related instruments. Interest expense includes actual cash paid for interest as well as non-cash charges for amortization of debt discounts, and interest expense on the letter of credit arrangement, offset by waived liquidated damages.

        For the quarter ended September 30, 2006, derivative and warrant fair value adjustments decreased, when compared to the 2005 period, due to changes in the fair market value of embedded derivatives and detachable warrants issued with convertible debt issued in 2004 and 2005, as well as additional derivatives recorded as a result of financings in 2006. In addition, as mentioned in Note 13 above, the derivatives with respect to the 2004 and 2005 financings were extinguished as part of the August 2006 debt restructuring. The changes represent non-cash income and expenses charges to the statement of operations. The fair value of the derivatives will fluctuate based on; our stock price on the valuation date, the debt conversion price, the volatility of our stock price over a period of time, changes in the value of the risk free interest rate, and the time to maturity of the outstanding debt at different points in time.

NINE MONTHS ENDED SEPTEMBER 30, 2006 AS COMPARED TO SEPTEMBER 30, 2005

Consolidated Results of Operations—Percent Trend

 
  Nine Months Ended
September 30,

 
 
  2006
  2005
 
Revenues          
  Services   75 % 77 %
  License fees and other   25 % 23 %
   
 
 
    100 % 100 %

Costs and other expenses

 

 

 

 

 
  Services   18 % 22 %
  Cost of license fees and other   4 % 6 %
  Selling, general and administrative   70 % 81 %
  Research, development and engineering   43 % 51 %
   
 
 
    135 % 160 %
   
 
 
Operating loss   -35 % -60 %

Other income (deductions)

 

 

 

 

 
  Total other income (deductions)   -64 % 47 %
   
 
 
NET LOSS   -99 % -13 %
   
 
 

        The Law Enforcement and Fire Safety segments were purchased during 2004. Prior to this segmentation of the business, management evaluated the business as one consolidated operation. For presentation and comparability purposes the allocation of costs between segments for prior periods has been estimated.

        The Company evaluates performance and allocates resources based on revenues and operating income (loss). Operating income (loss) for each segment includes selling, general and administrative expenses directly attributable to the segment in addition to those allocated as a percentage based on the segments' revenues and other factors. The segmentation of operating income as noted above and detailed below reflects how management now evaluates its business. Assets for the Company are

27



commingled and are related to all operating segments. Management does not evaluate or identify the operating assets of the segments separately.

 
  Nine months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Revenues                        
Law Enforcement                        
  Service   $ 6,332,470   $ 6,170,338   $ 162,132   3 %
  License & other     1,431,846     2,090,789     (658,943 ) -32 %
   
 
 
 
 
      7,764,316     8,261,127     (496,811 ) -6 %

Fire Safety

 

 

 

 

 

 

 

 

 

 

 

 
  Service     2,004,164     2,046,705     (42,541 ) -2 %
  License & other     732,295     268,848     463,447   172 %
   
 
 
 
 
      2,736,459     2,315,553     420,906   18 %
   
 
 
 
 

Biometrics

 

 

 

 

 

 

 

 

 

 

 

 
  Service     60,487     101,581     (41,094 ) -40 %
  License & other     620,797     179,353     441,444   246 %
   
 
 
 
 
      681,284     280,934     400,350   143 %
   
 
 
 
 
  Total Revenue   $ 11,182,059   $ 10,857,614   $ 324,445   3 %
   
 
 
 
 

Cost of goods sold

 

 

 

 

 

 

 

 

 

 

 

 
Law Enforcement                        
  Service   $ 1,212,211   $ 1,875,278   $ (663,067 ) -35 %
  License & other     235,555     510,235     (274,680 ) -54 %
   
 
 
 
 
      1,447,766     2,385,513     (937,747 ) -39 %
   
 
 
 
 

Fire Safety

 

 

 

 

 

 

 

 

 

 

 

 
  Service     712,651     469,039     243,612   52 %
  License & other     47,567     101,475     (53,908 ) -53 %
   
 
 
 
 
      760,218     570,514     189,704   33 %
   
 
 
 
 

Biometrics

 

 

 

 

 

 

 

 

 

 

 

 
  Service     99,793     29,217     70,576   242 %
  License & other     78,212     47,166     31,046   66 %
   
 
 
 
 
      178,005     76,383     101,622   133 %
   
 
 
 
 
  Total COGS   $ 2,385,989   $ 3,032,410   $ (646,421 ) -21 %
   
 
 
 
 

Revenues

Law Enforcement

        Service revenue for the segment for the nine month period ended September 30, 2006 included $1,408,670 from a long-term project that the Company had participated in as a subcontractor. The amount resulted from a cash payment of $570,546 along with $838,124 of revenue that was previously deferred until evidence of full acceptance by the end user was received by the Company. That increase was offset by a reduction in revenue from other longer-term project work that was present in 2005, as the Company moves to more of a license-based model.

28



Fire Safety

        The revenue for this segment increased over the prior year by 18%. Revenue for the segment has shown steady growth quarter over quarter in 2006, and management expects to see continued growth in the Fire Safety segment.

Biometrics

        A substantial portion of the revenue for the nine months ended September 30, 2006, was primarily attributable to a large license order in Q1 2006 from a new customer. However, sales in this segment continue to be choppy and less predictable as the market for the Biometrics' products continues to develop at an inconsistent pace.

Costs of goods sold

Law Enforcement

        License and other costs are attributable primarily to revenues derived from product sales for which we are required to pay a royalty. The decrease in cost is primarily driven by the sales mix.

        Due to the change in focus from long-term projects to licensing-based agreements, cost of goods sold in total for the segment decreased when compared to the same period in 2005 as labor costs, for both employees and consultants were eliminated as projects were completed.

Fire Safety

        License and other costs are attributable primarily to revenues derived from product sales for which we are required to pay a royalty. The decrease in cost is primarily driven by the product mix.

        Services costs have increased over the same period in the prior year, as this segment received a higher sum of allocable corporate expenses, which was commensurate with Fire's share of Company revenues. The increase in cost of goods sold for the Fire Segment was in proportion with the segment's revenues.

Biometrics

        License and other costs are primarily related to the hardware costs of sales of biometric fingerprint readers. The change in cost of goods sold is directly attributable to the product mix between types of readers sold and the volume of readers sold as well as the addition of dedicated personnel for this segment. Fluctuations of expenses in this segment should be read in the context of a small prior-year base-line value of costs.

Selling, general and administrative

 
  Nine months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Law Enforcement   $ 3,788,766   $ 5,566,055   $ (1,777,289 ) -32 %
Fire Safety     2,299,284     2,087,568     211,716   10 %
Biometrics     1,746,087     1,155,346     590,741   51 %
   
 
 
 
 
  Total   $ 7,834,137   $ 8,808,969   $ (974,832 ) -11 %
   
 
 
 
 

        As discussed previously, the Company restructured its operations into three business segments: Biometrics, Law Enforcement and Fire Safety in the fourth quarter of 2005. For 2005, SG&A costs

29



were allocated to the segments based on several factors including management's estimates and percentage of revenue. For 2006, sales expenses are a direct cost to the segment and G&A costs are allocated between business segments on fixed percentages that were established by management during the budgeting process.

        The overall decline in total SG&A costs for the nine months ended September 30, 2006 as compared to 2005 are primarily attributable to the continued focus by management on cost reduction initiatives taken during the fourth quarter of 2005 after the acquisitions of Public Safety Group and Aether Mobile Government were completed. Management believes the appropriate resources are in place to support its strategic goals but also continues to analyze the expense structure and continues to explore ways to further reduce costs, through synergies and increased system efficiencies. During the nine months ended September 30, 2006, these reductions have been partially offset by additional costs related to reporting and compliance that the Company has experienced due to the restatements of our previously filed financial statements, and amendments of our previously filed registration statements.

Research, development and engineering

 
  Nine months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Law Enforcement   $ 2,880,886   $ 3,184,380   $ (303,494 ) -10 %
Fire Safety     954,807     977,900     (23,093 ) -2 %
Biometrics     994,493     1,383,106     (388,613 ) -28 %
   
 
 
 
 
  Total   $ 4,830,186   $ 5,545,386   $ (715,200 ) -13 %
   
 
 
 
 

Law Enforcement and Fire Safety

        R & D costs have decreased for the nine months ended September 30 of 2006 as compared to 2005 primarily related to the staff and cost structure reductions undertaken to move the Company toward the break-even point while still supporting sales growth.

Biometrics

        R & D costs have decreased for the nine months ended September 30 of 2006 as compared to 2005. The Company continues to develop further integration of its Biometric software solutions in other products with in Company as well as partnering with other solutions in the marketplace, which resulted in BIO-key leveraging these third party solutions and reducing its own R & D costs.

Other income and expense

 
  Nine months ended September 30,
   
   
 
 
   
  % Change
 
 
  2006
  2005
  $ Change
 
Interest income   $   $ 35,958   $ (35,958 ) -100 %
Interest expense     (4,915,445 )   (2,992,780 )   (1,922,665 ) -64 %
Derivative and warrant fair value adjustments     5,548,604     8,160,305     (2,611,701 ) -32 %
Loss on extinguishment of debt     (7,815,717 )       (7,815,717 ) %
Other income (expense)     (51,185 )   (45,348 )   (5,837 ) -13 %
   
 
 
 
 
  Total   $ (7,233,743 ) $ 5,158,135     (12,391,878 ) -240 %
   
 
 
 
 

30


        For the three quarters ended September 30, 2006, consolidated interest expense increased $1,922,665 or 64% as compared to the same period in 2005. The increase was attributable to increases in long term debt, related discount and other debt related instruments. Interest expense includes actual cash paid for interest as well non-cash charges for amortization of debt discounts, and interest expense on the letter of credit arrangement. The increase in interest expense during 2006 was primarily related to the default interest provisions and the liquidating damages provisions enforced with respect to the convertible debt instruments, offset by the conversion of debt to equity in August 2006.

        For the nine months ended September 30, 2006 and 2005, derivative and warrant fair value adjustments decreased when compared to the 2005 period, due to changes in the fair market value of embedded derivatives and detachable warrants issued with convertible debt issued in 2004 and 2005, as well as additional derivatives recorded as a result of financings in 2006. In addition, as mentioned in Note 13 above, the derivatives with respect to the 2004 and 2005 financings were extinguished as part of the August 2006 debt restructuring. The changes represent non-cash income and expenses charges to the statement of operations. The fair value of the derivatives will fluctuate based on; our stock price on the valuation date, the debt conversion price, the volatility of our stock price over a period of time, changes in the value of the risk free interest rate, and the time to maturity of the outstanding debt at different points in time.

LIQUIDITY AND CAPITAL RESOURCES

OPERATING ACTIVITIES OVERVIEW

YEARS ENDED DECEMBER 31, 2005 AS COMPARED TO DECEMBER 31, 2004 AND DECEMBER 31, 2004 AS COMPARED TO DECEMBER 31, 2003

        The net cash used in operating activities during 2005 was $4,513,497, as compared to $5,644,759 and $2,857,145 in 2004 and 2003, respectively. Some of the major drivers of this change are discussed in more detail below.

        The Company's income statement includes four non-cash items which made the most significant contributions to the net cash used in operating activities in 2004 and 2005.

        For the year ended December 31, 2005, the Company reported positive cash flows related to a decrease in costs and earnings in excess of billings on uncompleted contracts of $2,468,770. Costs and earnings in excess of billings on uncompleted contracts represent services which have been performed on long term contracts but have not been invoiced at year end due to milestones contained within the

31



contracts. In 2005, the Company was able to bill the customer due to the fact that the milestones have been reached.

        The Company experienced positive cash flows of $1,029,404 in 2005 due to increased accrued liabilities related to interest on the 2005 debt as well as contract related costs not being invoiced by vendors. In 2004, the Company experienced positive cash flows of $955,050 related to interest on the 2004 debt as well as liabilities assumed through acquisitions.

        The Company also experienced a positive cash flow from an increase of $1,191,958 in deferred revenue from 2004 to 2005 due to customers who had purchased and paid for maintenance agreements which the company had to earn typically over a one year period.

        The overall major drivers in operating cash flow are the current operating costs which are greater than the current revenues. The company has experienced improvements related to the ratio of operating expenses to revenues and expects this trend to continue to improve until such time as the Company is able to generate sustained profitability.

NINE MONTHS ENDED SEPTEMBER 30, 2006 AS COMPARED TO SEPTEMBER 30, 2005

        Net cash used in operations during the nine months ended September 30, 2006 was approximately $2,945,000 compared to approximately $4,532,000 during the nine months ended September 30, 2005. Some of the major drivers of this change are discussed in more detail below.

        The following non-cash items that are reflected in the Company's statement of operations are used to reconcile the net loss to the net cash used in operating activities during the nine months ended September 30, 2006:

32


        Net cash provided by investing activities for the nine months ended September 30, 2006 was approximately $859,000, largely a result of the return of deposits related to long-term contracts. This compares to net cash provided by investing activities of approximately $1,833,000 for the corresponding period in 2005. The 2005 amount consisted of approximately $1,004,000 from the return of deposits related to long-term contracts, $980,000 from sale of marketable securities and $50,000 in proceeds from the sale of a trademark.

        Net cash provided by financing activities during the nine months ended September 30, 2006 was approximately $1,957,000 compared to net cash provided by financing activities of approximately $3,241,000 in the corresponding period in 2005. The 2006 amount included equity proceeds of $1,500,000, debt proceeds of $988,000 offset by $348,000 of debt repayments and $132,000 for costs to issue the new debt. The 2005 amount included debt proceeds of approximately $4,920,000, proceeds from warrants and option exercises of approximately $559,000, offset by debt repayments of approximately $1,894,000.

        Working capital deficit at September 30, 2006 was approximately $6,345,000 as compared to a deficit of approximately $8,952,000 at December 31, 2005, the improvement of which was driven mainly by the Company's refinancing in February and August 2006, through conversion of debt to Preferred Stock.

        Since January 7, 1993 (date of inception), our capital needs have been principally met through proceeds from the sale of equity and debt securities.

        We do not expect any material capital expenditures during the next twelve months.

        We do not currently maintain a line of credit or term loan with any commercial bank or other financial institution.

FINANCING ACTIVITIES OVERVIEW

Financing Activities

        On June 8, 2005, we entered into a Securities Purchase Agreement (the "Senior Purchase Agreement") with an institutional investor. Under the Senior Purchase Agreement, the Company issued a Secured Convertible Term Note (the "Senior Convertible Note") in the aggregate principal amount of $2,000,000, convertible into Common Stock of the Company in certain circumstances at $0.85 per share, and issued a warrant (the "Senior Warrant") to purchase an aggregate of 444,444 shares of the Common Stock at a per share exercise price of $1.00. The aggregate consideration received by the Company, net of all fees and expenses, for the Senior Convertible Note and the Senior Warrant was approximately $1,841,000. The proceeds from this transaction are to be used for working capital purposes. The Company's obligations under the Senior Purchase Agreement and the Senior Convertible Notes are secured by a security interest in all or substantially all of the Company's assets.

        Under the terms of the Senior Convertible Note, we are required to make monthly payments of accrued interest only beginning on July 1, 2005. In addition, the Senior Convertible Note provides for monthly payments of principal in equal 1/32 increments thereof, plus accrued interest, commencing October 1, 2005.

        We entered into a Securities Purchase Agreement, effective as of May 31, 2005, (the "Subordinated Purchase Agreement") with existing shareholders of the Company and other accredited investors (collectively, the "Subordinated Investors"). Under the Subordinated Purchase Agreement, the Company issued Convertible Term Notes (the "Subordinated Convertible Notes") in the aggregate principal amount of $2,794,723, respectively convertible into Common Stock of the Company in certain circumstances at $0.70 per share, and issued warrants (the "Subordinated Warrants") to purchase an

33



aggregate of 828,066 shares of the Common Stock at a per share exercise price of $1.00. The aggregate consideration received by the Company, net of all fees and expenses, for such Subordinated Convertible Notes and Subordinated Warrants was approximately $2,411,000. The proceeds from this transaction are to be used for working capital purposes. The Subordinated Convertible Notes were issued at a purchase price equal to $900 for each $1,000 of principal amount of the Note.

        Certain Subordinated Investors purchased additional Subordinated Convertible Notes in the aggregate principal amount of $450,000 and received additional Subordinated Warrants to purchase an aggregate of 133,333 shares of Common Stock at a per share exercise price of $1.00. The aggregate consideration received by the Company net of all fees and expenses for such Subordinated Convertible Notes and Subordinated Warrants was $404,500, which was paid by the Subordinated Investors on July 8, 2005.

        Under the terms of the Subordinated Convertible Notes, we are required to make quarterly payments of accrued interest only beginning on September 1, 2005. In addition, the Subordinated Convertible Notes provide for quarterly payments of principal in equal increments thereof, plus accrued interest, commencing September 1, 2006 through May 31, 2008, which payments may be made in shares of common stock at the option of each note holder.

        The Company entered into an Amendment and Waiver with Laurus, dated as of August 31, 2005, pursuant to which the Company was permitted to defer the payment of the monthly principal amounts due and payable for the months of September, October, November and December 2005 under both (a) the Secured Convertible Term Note in the original principal amount of $5,000,000 issued by the Company to Laurus on September 29, 2004 (the "September 2004 Note"), and (b) the Secured Convertible Term Note in the original principal amount of $2,000,000 issued by the Company to Laurus on June 8, 2005 (the "June 2005 Note"), such aggregate deferred principal amounts being equal to $625,000 and $187,500, respectively. The deferred principal amount under the September 2004 Note is now due on September 29, 2007, the maturity date of that note, and will be paid at the same time the final payments due with respect to that note upon maturity. The deferred principal amount under the June 2005 Note is now due on June 7, 2008, the maturity date of that note, and will be paid at the same time the final payments due with respect to that note upon maturity. The Company will remain obligated to pay all monthly interest amounts under these notes as they are currently due.

        The Company also entered into Amendment and Waivers, dated as of August 31, 2005, pursuant to which certain Subordinated Investors allowed the Company to defer the payment of the monthly principal amounts due and payable for the months of September, October, November and December 2005 under the Convertible Term Notes in the aggregate original principal amount of $2,800,000 issued by the Company to the Subordinated Investors on September 29, 2004 (the "Subordinated Notes"), such aggregate deferred principal amount being equal to $350,004. The deferred principal amount under each Subordinated Note is now due on September 29, 2007, the maturity date of each such note, and will be paid at the same time the final payments due with respect to each such note upon maturity. The Company will remain obligated to pay all monthly interest amounts under these notes as they are currently due.

        The Company entered into an Amendment No. 1 to its Subordinated Secured Promissory Note, dated as of January 23, 2006, with Aether Systems, Inc. Pursuant to the Aether Note Amendment, the Subordinated Secured Promissory Note issued by the Company to Aether on September 30, 2004 in the aggregate maximum principal amount of $6,884,588 was amended to increase such aggregate maximum principal amount to $7,884,588.

34


        The Company entered into a Securities Purchase Agreement, effective as of January 23, 2006, with The Shaar Fund, Ltd., Longview Fund, L.P. and Longview Special Finance. Under the Securities Purchase Agreement, the Company issued to the Purchasers Convertible Term Notes in the aggregate principal amount of $1,000,000. The Convertible Notes converted into shares of the Series B Preferred Stock of the Company, which shares are convertible into shares of the Common Stock of the Company at an initial fixed conversion price of $0.70 per share.

        Effective as of January 23, 2006, BIO-key International, Inc. entered into an Amendment and Waiver with Laurus Master Fund Ltd. in connection with the Secured Convertible Notes currently held by Laurus. Under the Secured Notes Amendment and Waiver, the Secured Notes issued by the Company to Laurus on September 29, 2004 in the aggregate principal amount of $5,000,000 and on June 8, 2008 in the aggregate principal amount of $2,000,000 were amended as follows: (i) the maturity date of the September 2004 Note was extended to January 1, 2008; (ii) the maturity date of the June 2005 Note was extended to December 1, 2008, and (iii) the fixed conversion price under each of the Secured Notes was reset from $1.35 to $0.85 per share. In addition, the exercise price of all warrants to purchase Common Stock of the Company held by Laurus was reset to $1.00 per share.

        Effective as of January 23, 2006, the Company also entered into an Amendment and Waiver with certain holders of its Subordinated Convertible Promissory Notes. Under the Subordinated Notes Amendment and Waiver, the Subordinated Notes issued by the Company on September 29, 2004 in the aggregate principal amount of $5,288,221 and on May 31, 2005 in the aggregate principal amount of $3,244,723 were amended as follows: (i) the maturity dates were extended from September 29,2007 and May 31, 2008, respectively, to January 1, 2009; (ii) the interest rate was fixed at fifteen percent (15%); (iii) all principal amounts are due at the maturity date and shall be paid in shares of Common Stock priced at $0.70 per share if the average closing price of the Common Stock for the thirty (30) trading days immediately preceding the maturity date is greater than $1.10; (iv) interest shall be paid, at the Company's election, in cash or shares of Common Stock, with the Common Stock priced at the average closing price of the Common Stock for the ten (10) trading days immediately preceding the repayment date; and (v) the currently applicable fixed conversion price was amended to $0.70 per share. In addition, the exercise price of all warrants to purchase Common Stock held by the Subordinated Note Holders that currently have an exercise price greater than $1.00 per share was reset to $1.00 per share. In connection with this financing, we also reduced the conversion price of the Series A convertible Preferred shares held by the Shaar Fund Ltd. to $0.70 per share.

        Effective as of August 10, 2006, the Company also entered into an Amendment and Waiver with Laurus in connection with the holder of its Secured Convertible Notes currently held by Laurus. Under the Amendment and Waiver, the September 2004 Note and June 2005 Note were amended as follows: (i) the principal amounts due and payable under the 2004 Note and the 2005 Note for the months of August and September 2006, respectively, shall be paid in shares of the Company's Common Stock priced at $0.50 per share; and (ii) the principal amount due and payable under the 2004 Note for the months of October, November and December 2006 is deferred until January 1, 2008, the final maturity date of the 2004 Note, and the principal amount due and payable under the 2005 Note for the months of October, November and December 2006 is deferred until December 1, 2008, the final maturity date of the 2005 Note. Pursuant to this Amendment and Waiver, the Company issued 150,000 shares of its common stock to Laurus as consideration for the principal payment deferral. In connection with this financing, the Company reduced the conversion price under each of the September 2004 Note and June 2005 Note to $0.50 per share.

35


        Effective as of August 10, 2006, the Company also entered into a Securities Exchange Agreement with certain holders of its Subordinated Convertible Promissory Notes. Under the Securities Exchange Agreement, certain Subordinated Notes issued by the Company on September 29, 2004 in the aggregate principal amount of $5,288,221 and on May 31, 2005 in the aggregate principal amount of $3,244,723 were amended as follows: (i) the aggregate principal amount outstanding under the Notes, plus accrued and unpaid interest, and liquidated damages were exchanged for shares of Series C Convertible Preferred Stock; and (ii) in addition, the exercise price of all warrants held by Subordinated Note Holders dated May 31, 2005 and January 23, 2006, to purchase Common Stock of the Company was reset to $0.50 per share. In connection with this financing, the Company also reduced the conversion price of the Series A and Series B Convertible Preferred shares to $0.50 per share.

        The Company entered into (i) a Securities Purchase Agreement (the "Trellus Securities Purchase Agreement"), dated as of August 10, 2006, with Trellus Partners, L.P. ("Trellus") and (ii) a Securities Purchase Agreement (the "Shaar Securities Purchase Agreement"), dated as of August 10, 2006, with Shaar. Under the Trellus Securities Purchase Agreement, the Company (i) issued and sold 3,000,000 shares of its Common Stock (the "Trellus Shares") to Trellus, at a purchase price of $0.50 per share, for an aggregate purchase price of $1,500,000 and (ii) issued a warrant to Trellus (the "Trellus Warrant") to purchase up to an aggregate of 400,000 shares of the Company's Common Stock at an exercise price of $0.75 per share.

        Under the Shaar Securities Purchase Agreement, the Company agreed to (i) issue and sell 1,000,000 shares of its Common Stock (the "Shaar Shares") to Shaar, at a purchase price of $0.50 per share, for an aggregate purchase price of $500,000 to be paid by exchanging Shaar's rights in an aggregate amount of $500,000 in declared and unpaid dividends on the Shares of Series A Convertible Preferred Stock currently held by Shaar; and (ii) issue a warrant to Shaar (the "Shaar Warrant") to purchase up to an aggregate of 133,333 shares of the Company's Common Stock at an exercise price of $0.75 per share.

Liquidity outlook

        At September 30, 2006 our total of cash and cash equivalents was $1,293,599 as compared to $1,422,827 at December 31, 2005. As discussed above, the Company has financed itself through access to the capital markets by issuing debt securities, convertible preferred stock and common stock.

        We currently require approximately $1,700,000 per month to conduct our operations. During the first nine months of 2006, we generated approximately $11,572,000 of revenue and expect to increase quarterly revenue during the remainder of 2006, and into 2007.

        The Company has undertaken strategic steps to position itself to realize positive cash flows from operations in the future by increasing revenues and better managing expenses. These steps include the acquisition of two enterprises in 2004. Although the acquisitions inherently produced a greater demand for cash than we would have liked, we are confident that many of the initial costs are isolated in nature and will not be recurring. The Company has also taken strategic steps to downsize the workforce in areas that we felt were either non-essential or not in line with where we wanted the Company to develop in the near future. The Company has also recently experienced additional costs associated with various compliance related activities.

        We may need to obtain additional funding to (i) conduct the sales, marketing and technical support necessary to execute our plan to substantially grow operations, increase revenue and serve a significant customer base; and (ii) provide working capital. Due to several factors, including our history of losses and limited revenue, our former independent auditors have included an explanatory paragraph in opinions that they have previously issued related to our annual financial statements as to the substantial doubt about our ability to continue as a going concern. Our long-term viability and growth will depend upon the successful commercialization of our technologies and our ability to obtain

36



adequate financing. To the extent that we require such additional financing, no assurance can be given that any form of additional financing will be available on terms acceptable to us, that adequate financing will be obtained to meet our needs, or that such financing would not be dilutive to existing stockholders. If available financing is insufficient or unavailable or we fail to continue to generate meaningful revenue, we may be required to further reduce operating expenses, delay the expansion of operations, be unable to pursue merger or acquisition candidates, or continue as a going concern.

CONTRACTUAL OBLIGATIONS

        We have various contractual obligations impacting our liquidity. The following represents some of our contractual obligations as of December 31, 2005:

 
  Total
  2006
  2007
  2008
  2009
Non-cancelable operating leases   $ 3,427,000   $ 1,260,000   $ 1,278,000   $ 866,000   $ 23,000
Senior secured convertible term notes     5,599,999     1,524,211     3,048,421     1,027,367    
Subordinated unsecured convertible term notes     5,677,028     18,750     14,063         5,644,215
   
 
 
 
 
Total   $ 14,704,027   $ 2,802,961   $ 4,340,484   $ 1,893,367   $ 5,667,215
   
 
 
 
 

        The Company does not own any real estate but conducts operations from four leased premises. These non-cancelable operating leases expire a various dates through 2009. In addition to base rent, the Company pays for property taxes, maintenance, insurance and other occupancy expenses according to the terms of the individual leases.

RESTATEMENT

        In the process of reviewing our registration statement for the securities issued in our June 2005 financing, the staff of the Securities and Exchange Commission ("SEC") raised questions with regard to our convertible term notes suggesting that we consider EITF 00-19 "Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock" to evaluate whether there were any embedded derivative instruments and if so, whether they should be accounted for as an equity or liability classification. The SEC staff suggested that we review the methodology used in the valuations of the embedded derivative instruments and also review whether warrants issued with our 2004 financing should be accounted for as an equity or liability classification. The SEC staff also commented that the Company should review the convertible notes issued in fiscal 2003 and 2004. The SEC staff also asked us to review adjustments to revenue made in the fourth quarter of 2004. The SEC staff raised the question of whether the transactions had a material impact on previously filed Exchange Act reports and would be better characterized as restatements. Further, the Company recalculated the convertible preferred stock dividends and accretion including the accrued but unpaid dividends in accordance with FAS 128—Earnings per Share.

        There were several items that were identified as requiring restatement, these items were:

37


        Additionally, it was identified that certain other components of the related financings were also incorrectly accounted for. This includes the warrants issued with the above financing and the costs incurred by Company in obtaining the above financings. The correction of prior errors affected the subsequent accounting for debt conversions to equity as well as the amortization of related discounts and deferred finance charges associated with the above financings.

        The Company reviewed the earnout calculations performed in the prior year for the PSG acquisition and identified an error in the calculation. As a result the Company has restated the prior year's impact relating to this error. At December 31, 2004 the Company had accrued $43,635 for the earnout provision. The corrected calculation resulted in no accrual being required, and as such the related accrual and goodwill balances have been reduced by $43,635.

        Management believes the scope and process of its internal review of previously reported financial information was sufficient to identify issues of a material nature that could affect our Consolidated Financial Statements and all dates and periods presented herein have been restated to fairly present the results of our operations.

38



        The errors in our previously reported financial information, and the failure to prevent them or detect them in our financial reporting process, were largely attributable to weak internal controls, an inadequate staff of competent accounting personnel with an appropriate level of knowledge of GAAP and to errors in the valuations of the previously identified embedded derivatives.

        As a result of our review and communications with the SEC, we determined that a restatement of previously reported financial information was required. Our previously reported financial information should no longer be relied upon. Accordingly, we have restated our previously reported financial information for the years ended December 31, 2003 and 2004 and our previously reported unaudited financial statements for the first, second and third quarters of 2003, 2004 and 2005 (the "restatement"). The restatement covers a number of separate matters, each of which is described above.

        For the quarterly impact of the restatement and the restated financial results for the first, second and third quarters of 2003, 2004 and 2005 see Note X, Results by Quarter in the Notes to the Financial Statements on Page F-7.

39


        The following tables summarize the impact of all of these adjustments on previously reported revenue and assets, liabilities, and stockholders' equity (deficit) for the years ended December 31, 2005, 2004 and 2003.

 
  Impact of Adjustments on Revenue
For the Years Ended December 31,

 
 
  2005
  2004
  2003
 
As previously reported   $ 14,226,095   $ 5,558,231   $ 524,101  
Revenue recognition           162,720     (308,620 )
   
 
 
 
As restated   $ 14,226,095   $ 5,720,951   $ 215,481  
   
 
 
 
 
  Impact of Adjustments on Consolidated
Balance Sheet Accounts

   
   
   
 
  As of December 31, 2005
   
   
   
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

   
   
   
As previously reported   $ 26,357,934   $ 17,050,206   $ 9,307,728            
Revenue recognition and related SG&A expense                        
Debt financing         3,143,724     (3,143,724 )          
   
 
 
           
Total Adjustments         3,143,724     (3,143,724 )          
   
 
 
           
As restated   $ 26,357,934   $ 20,193,930   $ 6,164,004            
   
 
 
           
 
  Impact of Adjustments on Consolidated Balance Sheet Accounts
 
 
  As of December 31, 2004
  As of December 31, 2003
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

  Total
Assets

  Total
Liabilities

  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 30,844,681   $ 20,223,283   $ 10,621,398   $ 1,864,742   $ 11,000,731   $ (9,135,989 )
Revenue recognition and related SG&A expense     (122,090 )   23,810     (145,900 )   (308,620 )   (18,200 )   (290,420 )
Debt financing     816,501     4,742,344     (3,925,843 )       (57,543 )   57,543  
   
 
 
 
 
 
 
Total Adjustments     694,411     4,766,154     (4,071,743 )   (308,620 )   (75,743 )   (232,877 )
   
 
 
 
 
 
 
As restated   $ 31,539,092   $ 24,989,437   $ 6,549,655   $ 1,556,122   $ 10,924,988   $ (9,368,866 )
   
 
 
 
 
 
 

40


        The following tables present the effect of the restatement adjustments on the consolidated Statement of Operations for the years ended December 31, 2005, 2004 and 2003.

 
  Year Ended December 31, 2005
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 10,861,649   $   $ 10,861,649  
  License fees and other     3,364,446         3,364,446  
   
 
 
 
      14,226,095         14,226,095  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Services     2,906,142         2,906,142  
  Cost of license fees and other     937,491         937,491  
  Selling, general and administrative     11,824,609         11,824,609  
  Research, development and engineering     6,846,035         6,846,035  
   
 
 
 
      22,514,277         22,514,277  
   
 
 
 
Operating loss     (8,288,182 )       (8,288,182 )
Other income (deductions)                    
  Interest income     35,958         35,958  
  Interest expense     (6,548,130 )   2,026,786     (4,521,344 )
  Derivative and warrant fair value adjustments     15,213,186     (6,058,235 )   9,154,951  
  Loss on sale of marketable securities     (20,000 )       (20,000 )
  Other expense     (34,767 )       (34,767 )
   
 
 
 
    Total other income (deductions)     8,646,247     (4,031,449 )   4,614,798  
   
 
 
 
NET INCOME (LOSS)   $ 358,065   $ (4,031,449 ) $ (3,673,384 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ 358,065   $ (4,031,449 ) $ (3,673,384 )
   
Convertible preferred stock dividends and accretion

 

 

(313,517

)

 

 

 

 

(313,517

)
   
 
 
 
    Net Income (Loss) attributable to common shareholders   $ 44,548   $ (4,031,449 ) $ (3,986,901 )
   
 
 
 
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average common shares outstanding     44,787,807     44,787,807     44,787,807  
   
 
 
 
Basic Loss per Share   $ 0.00   $ (0.09 ) $ (0.09 )
   
 
 
 

Diluted Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net Income (loss) attributable to common shareholders   $ 44,548   $ (4,031,449 ) $ (3,986,901 )
   
Effect of Dilutive Securities: Convertible Debentures

 

 

(8,795,834

)

 

6,758,889

 

 

(2,036,945

)
   
 
 
 

Net loss attributable to common shareholders and assumed conversions

 

$

(8,751,286

)

$

2,727,440

 

$

(6,023,846

)
  Denominator                    
    Weighted average shares outstanding     44,787,807         44,787,807  
   
Effect of Dilutive Securities: Convertible Debentures

 

 

7,258,496

 

 


 

 

7,258,496

 
   
 
 
 
   
Diluted weighted average common shares and common equivalents outstanding

 

 

52,046,303

 

 

52,046,303

 

 

52,046,303

 
   
 
 
 
Diluted Loss per Share   $ (0.17 ) $ 0.05   $ (0.12 )
   
 
 
 

41


 
  Year Ended December 31, 2004
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 3,351,406   $   $ 3,351,406  
  License fees and other     2,206,825     162,720     2,369,545  
   
 
 
 
      5,558,231     162,720     5,720,951  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Services     1,174,324         1,174,324  
  Cost of license fees and other     889,896         889,896  
  Selling, general and administrative     7,096,088     18,200     7,114,288  
  Research, development and engineering     2,979,904         2,979,904  
   
 
 
 
      12,140,212     18,200     12,158,412  
   
 
 
 
Operating loss     (6,581,981 )   144,520     (6,437,461 )
Other income (deductions)                    
  Interest income     66,824         66,824  
  Interest expense     (667,008 )   (748,527 )   (1,415,535 )
  Derivative and warrant fair value adjustments         (3,008,419 )   (3,008,419 )
  Other expense     (55,300 )       (55,300 )
   
 
 
 
    Total other income (deductions)     (655,484 )   (3,756,946 )   (4,412,430 )
   
 
 
 
NET LOSS   $ (7,237,465 ) $ (3,612,426 ) $ (10,849,891 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ (7,237,465 ) $ (3,612,426 ) $ (10,849,891 )
   
Convertible preferred stock dividends and accretion

 

 

(414,240

)

 

28,885

 

 

(385,355

)
   
 
 
 
    Net Loss attributable to common shareholders   $ (7,651,705 ) $ (3,583,541 ) $ (11,235,246 )
   
 
 
 
    Denominator                    
    Weighted average common shares outstanding     34,806,201     34,806,201     34,806,201  
   
 
 
 
Basic Loss per Share   $ (0.22 ) $ (0.10 ) $ (0.32 )
   
 
 
 

Diluted Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss attributable to common shareholders   $ (7,651,705 ) $ (3,583,541 ) $ (11,235,246 )
   
Effect of Dilutive Securities: Convertible Debentures

 

 


 

 


 

 


 
   
 
 
 
   
Net loss attributable to common shareholders and assumed conversions

 

$

(7,651,705

)

$

(3,583,541

)

$

(11,235,246

)
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average shares outstanding     34,806,201     34,806,201     34,806,201  
   
Effect of Dilutive Securities: Convertible Debentures

 

 


 

 


 

 


 
   
 
 
 
   
Diluted weighted average common shares and common equivalents outstanding

 

 

34,806,201

 

 

34,806,201

 

 

34,806,201

 
   
 
 
 
Diluted Loss per Share   $ (0.22 ) $ (0.10 ) $ (0.32 )
   
 
 
 

42


 
  Year Ended December 31, 2003
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 10,694   $   $ 10,694  
  License fees and other     513,407     (308,620 )   204,787  
   
 
 
 
      524,101     (308,620 )   215,481  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Cost of services     1,694         1,694  
  Cost of license fees and other     87,387         87,387  
  Selling, general and administrative     2,118,122     (18,200 )   2,099,922  
  Research, development and engineering     1,037,330         1,037,330  
   
 
 
 
      3,244,533     (18,200 )   3,226,333  
   
 
 
 
Operating loss     (2,720,432 )   (290,420 )   (3,010,852 )
Other income (deductions)                    
  Interest expense     (1,109,786 )   (800,002 )   (1,909,788 )
  Derivative and warrant fair value adjustments         857,545     857,545  
  Other income     4,145         4,145  
   
 
 
 
    Total other income (deductions)     (1,105,641 )   57,543     (1,048,098 )
   
 
 
 
NET LOSS   $ (3,826,073 ) $ (232,877 ) $ (4,058,950 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ (3,826,073 ) $ (232,877 ) $ (4,058,950 )
   
Convertible preferred stock dividends and accretion

 

 

(136,755

)

 


 

 

(136,755

)
   
 
 
 
   
Net loss attributable to common shareholders

 

$

(3,962,828

)

$

(232,877

)

$

(4,195,705

)
   
 
 
 
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average common shares outstanding     17,543,586     17,543,586     17,543,586  
   
 
 
 

Basic Loss per Share

 

$

(0.23

)

$

(0.01

)

$

(0.24

)
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (3,962,828 ) $ (232,877 ) $ (4,195,705 )
    Effect of Dilutive Securities: Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (3,962,828 ) $ (232,877 ) $ (4,195,705 )
  Denominator                    
    Weighted average shares outstanding     17,543,586     17,543,586     17,543,586  
    Effect of Dilutive Securities: Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     17,543,586     17,543,586     17,543,586  
   
 
 
 
Diluted Loss per Share   $ (0.23 ) $ (0.01 ) $ (0.24 )
   
 
 
 

43


        The following tables present the effect of the restatement adjustments on the Consolidated Balance Sheet as of December 31, 2005, 2004 and 2003.


CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2005
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
            ASSETS                    
Cash and cash equivalents   $ 1,422,827   $   $ 1,422,827  
Receivables                    
  Billed less allowance for doubtful receivables as of $160,000     1,635,371         1,635,371  
  Unbilled     201,942         201,942  
Costs and earnings in excess of billings on uncompleted contracts     4,321,392         4,321,392  
Inventory     8,760         8,760  
Prepaid expenses     137,000         137,000  
   
 
 
 
Total current assets     7,727,292           7,727,292  
   
 
 
 
Equipment and leasehold improvements, net     548,267         548,267  
Deposits     1,828,560         1,828,560  
Intangible assets—less accumulated amortization     3,301,823         3,301,823  
Deferred financing costs, net     1,562,338         1,562,338  
Goodwill     11,389,654         11,389,654  
   
 
 
 
  Total non-current assets     18,630,642         18,630,642  
   
 
 
 
TOTAL ASSETS   $ 26,357,934   $   $ 26,357,934  
   
 
 
 
           
LIABILITIES

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations   $ 4,924,224   $ 3,143,724   $ 8,067,948  
Accounts payable     833,608         833,608  
Billing in excess of costs and earnings on uncompleted contracts     32,385         32,385  
Accrued liabilities     5,520,515         5,520,515  
Deferred rent     443,603         443,603  
Deferred revenue     3,264,283         3,264,283  
   
 
 
 
  Total current liabilities     15,018,618     3,143,724     18,162,342  
   
 
 
 
Long-term obligations, net of discount and current maturities              
Deferred rent     867,850         867,850  
Deferred revenue     1,163,738         1,163,738  
   
 
 
 
  Total non-current liabilities     2,031,588         2,031,588  
   
 
 
 
TOTAL LIABILITIES     17,050,206     3,143,724     20,193,930  
   
 
 
 
           
STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock-authorized, 5,000,000 shares (liquidation preference of $100 per share) Series A 7% Convertible; issued and outstanding, 44,557 shares of $.0001 par value     4         4  
Common stock-authorized, 85,000,000 shares, 46,306,589 issued and outstanding of $.0001 par value     4,632         4,632  
Additional paid-in capital     51,529,332     (2,608,016 )   48,921,316  
Accumulated deficit     (42,226,240 )   (535,708 )   (42,761,948 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     9,307,728     (3,143,724 )   6,164,004  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 26,357,934   $   $ 26,357,934  
   
 
 
 

44



CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2004
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
            ASSETS                    
Cash and cash equivalents   $ 956,230   $   $ 956,230  
Marketable debt securities     1,000,000         1,000,000  
Receivables                    
  Billed less allowance for doubtful receivables as of $422,393     1,698,144     (90,090 )   1,608,054  
  Unbilled     310,523         310,523  
Due from selling stockholders and other     60,793     (32,000 )   28,793  
Costs and earnings in excess of billings on uncompleted contracts     6,292,603         6,292,603  
Inventory     29,599         29,599  
Prepaid expenses     113,130         113,130  
   
 
 
 
  Total current assets     10,461,022     (122,090 )   10,338,932  
   
 
 
 
Equipment and leasehold improvements, net     644,101         644,101  
Costs and earnings in excess of billings on uncompleted contracts     657,000         657,000  
Deposits     2,838,031         2,838,031  
Intangible assets—less accumulated amortization     4,177,279     (77,982 )   4,099,297  
Deferred financing costs, net         938,118     938,118  
Goodwill     12,067,248     (43,635 )   12,023,613  
   
 
 
 
  Total non-current assets     20,383,659     816,501     21,200,160  
   
 
 
 
TOTAL ASSETS   $ 30,844,681   $ 694,411   $ 31,539,092  
   
 
 
 
           
LIABILITIES

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations   $ 3,255,182   $ (192,460 ) $ 3,062,722  
Advances from stockholders     12,753         12,753  
Accounts payable     1,325,282     23,810     1,349,092  
Billing in excess of costs and earnings on uncompleted contracts     760,807         760,807  
Accrued liabilities     4,639,619     (43,635 )   4,595,984  
Deferred rent     393,676         393,676  
Deferred revenue     3,166,356         3,166,356  
   
 
 
 
  Total current liabilities     13,553,675     (212,285 )   13,341,390  
   
 
 
 
Long-term obligations, net of discount and current maturities     5,286,951     4,978,439     10,265,390  
Deferred rent     1,311,454         1,311,454  
Deferred revenue     71,203         71,203  
   
 
 
 
  Total non-current liabilities     6,669,608     4,978,439     11,648,047  
   
 
 
 
TOTAL LIABILITIES     20,223,283     4,766,154     24,989,437  
   
 
 
 
           
STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock-authorized, 5,000,000 shares (liquidation preference of $100 per share) Series C 7% Convertible; issued and outstanding, 62,182 shares of $.01 par value     623         623  
Common stock-authorized, 85,000,000 shares, 40,680,691 issued and outstanding of $.01 par value     406,808         406,808  
Additional paid-in capital     45,325,172     (226,441 )   45,098,731  
Accumulated deficit     (35,111,205 )   (3,845,302 )   (38,956,507 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     10,621,398     (4,071,743 )   6,549,655  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 30,844,681   $ 694,411   $ 31,539,092  
   
 
 
 

45



CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2003
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
            ASSETS:                    
Cash and cash equivalents   $ 1,012,790   $   $ 1,012,790  
Receivables billed     409,803     (308,620 )   101,183  
Inventory     65,857         65,857  
Prepaid expenses     165,929         165,929  
   
 
 
 
  Total current assets     1,654,379     (308,620 )   1,345,759  
   
 
 
 
Equipment and leasehold improvements, net     60,157         60,157  
Intangible assets—less accumulated amortization     68,306         68,306  
Deferred financing costs, net     81,900         81,900  
   
 
 
 
  Total non-current assets     210,363         210,363  
   
 
 
 
TOTAL ASSETS   $ 1,864,742   $ (308,620 ) $ 1,556,122  
   
 
 
 
           
LIABILITIES:

 

 

 

 

 

 

 

 

 

 
Advances from stockholders   $ 34,030   $   $ 34,030  
Accounts payable     351,742         351,742  
Accrued liabilities     173,736     (18,200 )   155,536  
Deferred revenue     10,000         10,000  
   
 
 
 
  Total current liabilities     569,508     (18,200 )   551,308  
   
 
 
 
Long-term obligations, net of discount and current maturities     10,431,223     (57,543 )   10,373,680  
   
 
 
 
Total non-current liabilities     10,431,223     (57,543 )   10,373,680  
   
 
 
 
TOTAL LIABILITIES     11,000,731     (75,743 )   10,924,988  
   
 
 
 
           
STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock-authorized, 5,000,000 shares (liquidation preference of $100 per share) Series B 9% Convertible; issued and outstanding, 4,180 shares of $.01 par value     42         42  
Common stock-authorized, 85,000,000 shares, issued and outstanding 21,222,990 of $.01 par value     212,229         212,229  
Additional paid-in capital     18,327,992         18,327,992  
Accumulated deficit     (27,676,252 )   (232,877 )   (27,909,129 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     (9,135,989 )   (232,877 )   (9,368,866 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 1,864,742   $ (308,620 ) $ 1,556,122  
   
 
 
 

46


CRITICAL ACCOUNTING POLICIES

1.    Basis of Consolidation

        The accompanying consolidated financial statements include the accounts of BIO-key International, Inc. and its wholly owned subsidiary (collectively, the Company) and are stated in conformity with accounting principles generally accepted in the United States, pursuant to the rules and regulations of the Securities and Exchange Commission. Intercompany accounts and transactions have been eliminated in consolidation.

2.    Revenue Recognition

        Revenues from software licensing are recognized in accordance with Statement of Position (SOP) No. 97-2, Software Revenue Recognition, as amended by SOP No. 98-9. Accordingly, revenue from software licensing is recognized when all of the following criteria are met: persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable, and collectability is probable.

        The Company intends to enter into arrangements with end users for items which may include software license fees, usage fees and services or various combinations thereof. For each arrangement, revenues will be recognized when evidence of an agreement has been documented, the fees are fixed or determinable, collection of fees is probable, delivery of the product has occurred and no other significant obligations remain.

        Multiple-Element Arrangements:    For multiple-element arrangements, each element of the arrangement will be analyzed and the Company will allocate a portion of the total fee under the arrangement to the elements using vendor specific objective evidence of fair value of the element, regardless of any separate prices stated within the contract for each element. Vendor specific objective evidence is based on the price the customer is required to pay when the element is sold separately (i.e., software license fees charged when consulting or other services are not provided, hourly rates charged for consulting services when sold separately from a software license or usage fees). If vendor specific objective evidence of fair value does not exist for any undelivered elements, all revenue is deferred and recognized ratably over the service period if the undelivered element is services, or until sufficient objective evidence of fair value exists or all elements have been delivered.

        License Revenues:    Amounts allocated to license revenues are recognized at the time of delivery of the software and all other revenue recognition criteria discussed above have been met.

        Revenue from licensing software, which requires significant customization and modification, is recognized using the percentage of completion method, based on the hours of effort incurred by the company in relation to the total estimated hours to complete. In instances where third party hardware, software or services form a significant portion of a customer's contract, the company recognizes revenue for the element of software customization by the percentage of completion method described above. Third party hardware, software, and services are recognized upon shipment or acceptance as appropriate. If the company makes different judgments or utilizes different estimates of the total amount of work expected to be required to customize or modify the software, the timing and revenue recognition, from period to period, and the margins on the project in the reporting period, may differ materially from amounts reported. Revenues earned but not yet billed are shown as an asset in Costs and Earnings in Excess of Billings in the balance sheet. Billings in excess of cost and earnings are reflected as a liability in the balance sheet. Anticipated contract losses are recognized as soon as they become known and are estimable.

        Service Revenues:    Revenues from services are comprised of maintenance and consulting and implementation services. Maintenance revenues include providing for unspecified when-and-if available product updates and customer telephone support services, and are recognized ratably over the term of the service period. Consulting services are generally sold on a time-and-materials basis and include a

47



range of services including installation of software and assisting in the design of interfaces to allow the software to operate in customized environments. Services are generally separable from other elements under the arrangement since performance of the services are not essential to the functionality of any other element of the transaction and are described in the contract such that the total price of the arrangement would be expected to vary as the result of the inclusion or exclusion of the services. Revenues from services are generally recognized as the services are performed.

        Usage Fees:    Usage fees are charged on certain applications based on the customer's volume of use. Usage revenue is recognized based on the actual level of activity used by the customer or, in the case of fixed-fee arrangements, ratably over the arranged time period.

        The Company provides customers, free of charge or at a minimal cost, testing kits which potential licensing customers may use to test compatibility/acceptance of the Company's technology with the customer's intended applications.

3.    Accounting for Acquisitions

        We have completed our acquisitions of PSG and AMG. These acquisitions have been accounted for under the purchase method of accounting, which has resulted in recording significant goodwill and other intangible asset balances. The purchase prices have been allocated to assets acquired and liabilities assumed at their estimated fair values on the date of the acquisitions, as determined by management, and by appraisals with respect to identifiable intangible assets. Our accounting for these acquisitions involves significant judgments and estimates regarding fair values of acquired intangible assets, which are based on projections of future revenues and cash flows, assumptions regarding discount factors, royalty rates, tax rates, amortization methodologies and related useful lives. The developed technology (software), copyrighted software, marketing agreements, customer relationships and trademarks were valued using the income approach and are being amortized on a straight line basis over their estimated useful lives, which range from 5 to 7 years.

4.    Marketable Debt Securities

        The Company accounts for marketable securities pursuant to Statement of Financial Accounting Standards No. 115, "Accounting for Certain Investments in Debt and Equity Securities" ("SFAS 115"). SFAS 115 requires classification of debt and equity securities in three categories: trading securities, available-for-sale securities and held-to-maturity securities. Debt and equity securities classified as trading securities are carried at fair value with unrealized gains or losses included in income. Debt and equity securities designated as available-for-sale, whose fair values are readily determinable, are carried at fair value with unrealized gains or losses included as a component of accumulated other comprehensive income, net of applicable taxes. Debt securities that are expected to be held-to-maturity are carried at amortized cost. On December 31, 2004, the Company's investments were all classified as available-for-sale. In January 2005 the Company sold these investments and did not purchase any additional Marketable Debt Securities as of September 30, 2006.

5.    Derivative and Warrant financial instruments

        In connection with the sale of debt or equity instruments, we may sell options or warrants to purchase our common stock. In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity instruments may contain embedded derivative instruments, such as conversion options, which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument asset or liability.

        The identification of, and accounting for, derivative instruments is complex. Our derivative instrument liability is re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income, in the period in which the changes

48



occur. For options, warrants and bifurcated conversion options that are accounted for as derivative instrument liabilities, we determine the fair value of these instruments using the Black-Scholes option pricing model. That model requires assumptions related to the remaining term of the instruments and risk-free rates of return, our current common stock price and expected dividend yield, and the expected volatility of our common stock price over the life of the option. The identification of, and accounting for, derivative instruments and the assumptions used to value them can significantly affect our financial statements.

6.    Goodwill and Intangible Assets

        Goodwill represents the excess of costs of an acquired entity over the net of the amounts assigned to assets acquired and liabilities assumed. The Company has adopted Statement of Financial Accounting Standards ("SFAS") No. 142, Goodwill and Other Intangible Assets., which requires the Company to test goodwill for impairment annually or whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable, rather than amortize. Accordingly, the Company has not amortized goodwill. As provided by SFAS No. 142, the Company has elected to perform the annual assessment of the carrying value of all goodwill as of September 30th of each year using a number of criteria, including the value of the overall enterprise. As of September 30, 2006, the Company believes that no material impairment exists. Future impairment charges from previous or future acquisitions, if any, will be reflected as an operating expense in the statement of operations.

7.    Deferred Revenue

        Deferred revenue includes customer advances and amounts that have been billed per the contractual terms but have not been recognized as revenue. The majority of these amounts are related to maintenance contracts for which the revenue is recognized ratably over the applicable term, which generally is 12 months from the date the customer accepts the products.

8.    Research and Development Expenditures

        Research and development expenses include costs directly attributable to the conduct of research and development programs primarily related to the development of our software products and improving the efficiency and capabilities of our existing software. Such costs include salaries, payroll taxes, employee benefit costs, materials, supplies, depreciation on research equipment, services provided by outside contractors, and the allocable portions of facility costs, such as rent, utilities, insurance, repairs and maintenance, depreciation and general support services. All costs associated with research and development is expensed as incurred.

9.    Earnings Per Share Common Stock

        Earnings per share of common stock-basic is computed by dividing Net Income applicable to common stockholders by the weighted-average number of common shares outstanding for the period. Earnings per share of common stock-assuming dilution reflects the maximum potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock and would then share in the net income of the company. See note U. "Earnings Per Share of Common Stock," for additional information.

10.    Income Taxes

        The provision for, or benefit from, income taxes includes deferred taxes resulting from the temporary differences in income for financial and tax purposes using the liability method. Such temporary differences result primarily from the differences in the carrying value of assets and liabilities. Future realization of deferred income tax assets requires sufficient taxable income within the carry back, carry forward period available under tax law. The Company evaluates, on a quarterly basis whether, based on all available evidence, if it is probable that the deferred income tax assets are

49



realizable. Valuation allowances are established when it is more likely than not that the tax benefit of the deferred tax asset will not be realized. The evaluation, as prescribed by Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes," includes the consideration of all available evidence, both positive and negative, regarding historical operating results including recent years with reported losses, the estimated timing of future reversals of existing taxable temporary differences, estimated future taxable income exclusive of reversing temporary differences and carryforwards, and potential tax planning strategies which may be employed to prevent an operating loss or tax credit carry forward from expiring unused. Because of the Companies historical performance and estimated future taxable income a full valuation allowance has been established.

11.    Accounting for Stock-Based Compensation

        As of January 1, 2006, the Company adopted SFAS 123R using the modified prospective method, which requires measurement of compensation cost for all stock awards at fair value on date of grant and recognition of compensation over the service period for awards expected to vest. Accordingly, financial statement amounts for the prior periods presented have not been restated to reflect the fair value method of expensing share-based compensation.

        Under this application, we are required to record compensation cost for all share-based payments granted after the date of adoption based on the grant date fair value estimated in accordance with the provisions of SFAS 123R and for the unvested portion of all share-based payments previously granted that remain outstanding which were based on the grant date fair value estimated in accordance with the original provisions of SFAS 123. The majority of our share-based compensation arrangements vest over either a three or four year vesting schedule. The Company expenses its share-based compensation under the ratable method, which treats each vesting tranche as if it were an individual grant.

        The fair value of stock options is determined using the Black-Scholes valuation model, which is consistent with our valuation techniques previously utilized for options in footnote disclosures required under SFAS 123, as amended by SFAS 148, and requires the input of highly subjective assumptions. These assumptions include estimating the length of time employees will retain their vested stock options before exercising them (the "expected option term"), the estimated volatility of our common stock price over the option's expected term, the risk-free interest rate over the option's expected term, and the Company's expected annual dividend yield. Changes in these subjective assumptions can materially affect the estimate of fair value of stock-based compensation and consequently, the related amount recognized as an expense in the consolidated statements of operations. As required under the accounting rules, we review our valuation assumptions at each grant date and, as a result, are likely to change our valuation assumptions used to value employee stock-based awards granted in future periods.

        The values derived from using the Black-Scholes model are recognized as expense over the service period, net of estimated forfeitures (the number of individuals that will ultimately not complete their vesting requirements). The estimation of stock awards that will ultimately vest requires significant judgment. We consider many factors when estimating expected forfeitures, including types of awards, employee class, and historical experience. Actual results, and future changes in estimates, may differ substantially from our current estimates. The compensation expense recognized in connection with the adoption of SFAS 123R increased the Company's net loss by $239,136 with no effect per share for the three months ended September 30, 2006 and increased the Company's net loss for the nine months ended September 30, 2006 by $529,055 with a $0.01 effect per share. There was no impact on cash flows from operations, investment, or financing in connections with the adoptions of SFAS 123R. As the Company uses the full valuation allowance with respect to deferred taxes, the adoption of SFAS 123R had no impact on deferred taxes.

12.    Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported

50



amounts of assets and liabilities at the date of the financial statements, the reported amounts of revenues and expenses during the reporting period, and disclosure of contingent assets and liabilities. Actual results could differ from those estimates.

        Estimates and assumptions which, in the opinion of management are used in accounting for, among other things, long-term contracts, allowances for uncollectible receivables, recoverability of goodwill and other long-lived assets, depreciation and amortization, valuation of deferred income taxes, convertible notes and related preferred stock, and stock options, discounts, embedded derivatives, and warrants outstanding.

OTHER MATTERS

        Not Applicable

RECENT ACCOUNTING STANDARDS

        In September 2006, the FASB issued SFAS No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans," an amendment of FASB Statements No. 87, 88, 106, and 132R. SFAS No. 158 requires an employer to: (a) recognize in its statement of financial position an asset for a plan's overfunded status and/or a liability for a plan's underfunded status; (b) measure a plan's assets and its obligations that determine its funded status as of the end of the employer's fiscal year (with limited exceptions); and (c) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. The implementation of SFAS 158 is not expected to have a material impact on the Company's financial statements.

        In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements," which is effective for calendar year companies on January 1, 2008. The Statement defines fair value, establishes a framework for measuring fair value in accordance with Generally Accepted Accounting Principles, and expands disclosures about fair value measurements. The Statement codifies the definition of fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standard clarifies the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The Company is currently assessing the potential impacts of implementing this standard.

        In September 2006, the SEC staff issued Staff Accounting Bulletin (SAB) Topic 1N (SAB 108), "Financial Statements—Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements," which is effective for calendar year companies as of December 31, 2006. SAB 108 provides guidance on how prior year misstatements should be taken into consideration when quantifying misstatements in current year financial statements for purposes of determining whether the financial statements are materially misstated. Under this guidance, companies should take into account both the effect of a misstatement on the current year balance sheet as well as the impact upon the current year income statement in assessing the materiality of a current year misstatement. Once a current year misstatement has been quantified, the guidance in SAB Topic 1M, "Financial Statements—Materiality," (SAB 99) should be applied to determine whether the misstatement is material. The implementation of SAB 108 is not expected to have a material impact on the Company's financial statements.

        In June 2006, the FASB issued FIN No. 48, "Accounting for Uncertainty in Income Taxes—An Interpretation of FASB Statement No. 109," which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 will be effective for the Company's first interim period beginning January 1 2007. The implementation of FIN 48 is not expected to have a material impact on the Company's financial statements.

51


DESCRIPTION OF THE BUSINESS

Overview

        BIO-key International, Inc., a Delaware corporation (the "Company," "BIO-key," "we," or "us), was founded in 1993 to develop and market proprietary biometric technology and software solutions. Biometric technology is the science of analyzing specific human characteristics which are unique to each individual in order to identify a specific person from a broader population.

        On March 30, 2004, BIO-key acquired Public Safety Group, Inc. (PSG), a privately held company that is a leader in wireless solutions for law enforcement and public safety markets. PSG's primary technology is PocketCop™, a handheld solution that provides mobile officers, such as detectives who are not typically in their vehicles, a hand-held mobile information software solution.

        On September 30, 2004, BIO-key completed a transaction with Aether Systems, Inc. to purchase its Mobile Government Division ("Mobile Government" or "AMG"), a leading provider of wireless data solutions for use by public safety organizations, primarily state, local police, fire and rescue and emergency medical services organizations. The PacketCluster mobile information software is integrated with 50 separate State/NCIC databases, as well as other state, local and federal databases. Its open architecture and its published Application Programming Interface (API) make it easy to interface with a wide range of information sources. PacketCluster products deliver real-time information in seconds, freeing dispatchers to handle more pressing emergencies.

        Effective January 1, 2005, BIO-key International, Inc., a Minnesota corporation ("Old BIO-key"), reincorporated in the State of Delware. The reincorporation was effected pursuant to an Agreement and Plan of Merger (the "Merger Agreement") whereby Old BIO-key was merged with and into the Company, its wholly owned subsidiary, in order to reincorporate in the State of Delaware (the "Reincorporation"). As a result of the Reincorporation, the legal domicile of the Company is now Delaware.

        Pursuant to the Merger Agreement, at the effective time of the Reincorporation: (i) each outstanding share of Common Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Common Stock, $0.0001 par value per share, of the Company; (ii) each outstanding share of Series C 7% Convertible Preferred Stock of Old BIO-key, $0.01 par value per share, was automatically converted into one share of Series A 7% Convertible Preferred Stock, $0.0001 par value per share, of the Company, with such Series A 7% Convertible Preferred Stock containing substantially identical terms and conditions as the Series C 7% Convertible Preferred Stock of Old BIO-key; (iii) each option to purchase shares of Old BIO-key's Common Stock granted by Old BIO-key under any warrant, stock option plan or similar plan of Old BIO-key outstanding immediately before the Reincorporation was, by virtue of the Merger Agreement and without any action on the part of the holder thereof, converted into and become an option to purchase, upon the same terms and conditions, the same number of shares of the Company's Common Stock at an exercise price per share equal to the exercise price per share thereunder immediately before the Reincorporation; and (iv) each warrant, option or stock option plan of Old BIO-key was assumed by, and continues to be, a warrant, option or plan of the Company. Accordingly, as a result of the Reincorporation, the shareholders of Old BIO-key became shareholders of the Company, and Old BIO-key has been merged out of existence by operation of law. Each certificate representing shares of capital stock of Old BIO-key outstanding immediately before the Reincorporation, is deemed from and after the Reincorporation for all corporate purposes to represent the same number of shares of capital stock of the Company.

        As a result of these recent mergers, and as discussed in Note M to the Consolidated Financial Statements included in this prospectus, we have organized the Company into three reporting segments: Law Enforcement, Fire Safety and Biometrics. During 2005, the Company continued to integrate the products, operations and technologies acquired from Public Safety Group, Inc. and Aether Systems, Inc.

52



Products

        BIO-key® operates in three major segments—biometrics, law enforcement and fire safety. These segments are described below and a list of products in each line is noted.

Biometrics

        BIO-key's finger identification algorithm—Vector Segment Technology (VST™) is the core intellectual property behind its full suite of biometric products that include:


        The Company's biometric identification technology improves both the accuracy and speed of finger-based biometrics. The Company's proprietary biometric technology scans a fingerprint and identifies a person, typically within a few seconds or less, in databases of a million people or more. BIO-key can accomplish this without using any other identifying data—a key differentiator for BIO-key since other biometric solutions may also require traditional token/card identification. BIO-key's core technology supports user enrollment on over 40 different commercially available readers and in turn can offer compatibility among those readers through a single fingerprint template. We have also added INCITS 378-2004 support to our software development kits which makes our products compatible with all of the Registered Traveler projects, PIV initiatives, and FIXS consortium solutions. We believe our fingerprint identification technology has a broad range of possible information security and access control applications, including:

53



Law Enforcement

BIO-key also provides a number of optional features designed to augment the core Law Enforcement products. These include:

54



Fire Safety

        In addition to law enforcement/fire service mobile data solutions, BIO-key offers its Sunpro fire service/EMS records management software, FireRMS™, that helps large and small agencies manage operations, track incidents and support fire prevention initiatives. FireRMS Mobile provides wireless query and messaging solutions that extend computer aided dispatch, fire records, and other in-house data sources to a mobile environment and provide mission-critical information to emergency response personnel where and when they need it.

BIO-key also offers the following Fire/EMS Partner solutions:

55


Current Business Plan

        BIO-key's current business plan is to:

Markets

Law Enforcement

        BIO-key's InfoServer™, MobileCop™ and PocketCop® Law Enforcement products are the leading wireless mobile data communications client/server solution, implemented in more than 1,200 agencies nationwide. Providing immediate access to mission-critical data and enabling in-field reporting, BIO-key software keeps officers on the street, improving their productivity and enhances officer safety. BIO-key solutions are able to run across any and all wireless infrastructures and integrate with virtually all computer-aided dispatch (CAD) and records management systems. This makes us a proven leader in multi-agency cooperation and interoperability, which are absolutely critical in times of large-scale natural and terrorist threats.

56


Fire Safety

        BIO-key's FireRMS fire records management software is a flexible solution available for Fire Service and EMS agencies. It is a comprehensive collection of modules that manage a range of activities from daily scheduling to vehicle maintenance. FireRMS streamlines data collection across all areas of department operations, and integrates with other department systems to provide a seamless solution for data access, whether in the station or on the scene of an incident. In addition to helping first responders efficiently deliver traditional fire safety and services and respond to massive emergency situations, it enables adherence to NFIRS, NEMSIS, HIPAA, and ISO requirements. The solutions also bring the station into the field with mobile data communications solutions, and most recently, FireRMS Mobile, which brings the capabilities of FireRMS to first responders where and when they most need to report and access critical information.


Finger-based Biometric Identification

        Finally, BIO-key is a leader in finger-based biometric identification. In partnerships with OEMs, integrators, and solution providers, we provide biometric software solutions to private and public sector customers. BIO-key's patented vector segment technology is the foundation for these solutions.

        BIO-key's WEB-key® is a cost-effective, easy-to-deploy, fingerprint-based strong authentication system. This unique solution allows users to positively identify themselves to any application with the simple scan of their finger. This capability is a significant improvement in both convenience and security over other alternatives and provides companies with a cost-effective solution to thwart phishing attacks and comply with government regulations and legislation such as FFIEC compliance, HIPAA, Sarbanes-Oxley, and the Electronic Signatures Act. BIO-key couples these capabilities with device interoperability and system flexibility and scalability. BIO-key enables the use of about 40 different fingerprint sensor technologies to enroll and identify employees, customers or business partners. Most recently, BIO-key integrated its biometric capabilities with its public safety mission with the introduction of IdentityMatch™, a real-time, in-station solution that allows law enforcement professionals to capture fingerprints from a suspect or captured from a crime scene and compare them to fingerprints. BIO-key has also formed relationships with providers of biometric logon software like IdentiPHI, Softex, and Computer Associates to provide enterprise-ready SingleSignOn systems to many large companies in the US and abroad. Also, BIO-key has integrated to a pure physical access solution in NextGenID, which has been deployed at BIO-key facilities.

57



Competition

        The markets for BIO-key products and technologies are developing and are characterized by intense competition and rapid technological change. No assurance can be given that our competitors will not develop new or enhanced technologies that will offer superior price, performance, or features, or render BIO-key products or technologies obsolete.

Biometrics

        In addition to companies that provide existing commonplace methods of restricting access to facilities and logical access points such as pass cards, PIN numbers, passwords, locks and keys, there are numerous companies involved in the development, manufacturing and marketing of fingerprint biometrics products to commercial, government, law enforcement and prison markets. These companies include, but are not limited to, Cogent, NEC, IDENTIX, Sagem-Morpho, and Bioscrypt.

        The most recent automated fingerprint identification product sales in the market have been deployed for government and law enforcement applications, typically at more cost than BIO-key's products and licensing arrangements. Although most companies that target consumer application markets have completed development of their biometric products, such technologies have not been widely accepted in the commercial markets to date. Most companies competing for commercial opportunities are in the business of selling scanning devices and tie their algorithm to a specific device. BIO-key has created a "device independent" algorithm that provides flexibility in choosing the correct device and optical or tactile sense to fit the application served.

        BIO-key has found that commercial markets have been slow to widely purchase biometrics as a viable alternative to their current security methods. As a result, the primary competition for biometric technology consists of traditional security methods such as passwords, PINs, cards, and tokens.

        With respect to competing biometrics technologies, each has its strength and weaknesses and none has emerged as a market leader:

58


        The market for biometric technology is evolving. Computer breaches, identity theft, phishing and other events in the recent past are driving a large-scale shift to biometric deployments. In addition, companies such as IBM, Dell, Gateway, MPC, Samsung and HP have all introduced computers with integrated finger scanning devices to complement the conventional username/password technique since it is highly susceptible to hackers and security breaches. BIO-key supports these integrated devices for broader enterprise level security solutions.

Law Enforcement

        The public safety market comprises agencies at all government levels, with a range of users, from a few to many hundreds. BIO-key competitors in the mobile data market include Computer Aided Dispatch/Records Management companies such as Printrak, InfoCop and Motorola. Each has comprehensive CAD and/or RMS offerings and has augmented those with their own mobile data and field reporting solutions. While these solutions may not be as functionally rich as the BIO-key suite of products, they are sometimes less expensive. They also provide a complete solution from one vendor.

Fire Safety

        The fire records management market includes a large number of RMS vendors including Firehouse, FDM and ETI. These and other competing companies represent a wide range of organizations, from large integration companies, to small garage companies, and offer products similar in scope to BIO-key's FireRMS. The functionality and price of these products also encompass wide ranges of features and costs.

Marketing and Distribution

        BIO-key's marketing and distribution efforts comprise the following major initiatives:

        Following are the specific marketing/sales programs in place:

59



Licensing

        BIO-key targets both Internet infrastructure companies and large portal providers as possible licensees for its WEB-key® solution. On the Internet infrastructure side, BIO-key seeks to partner with Internet server manufacturers, providers of database and data warehouse engine software, horizontally positioned application engines, firewall solution providers and peripheral equipment manufacturers. On the portal side, BIO-key is targeting financial service providers such as credit and debit card authorization and issuing institutions, Internet retailers, business-to-business application service providers (ASPs) and corporate intranets. In the past three years, BIO-key has undertaken a WEB-key® and VST direct selling effort, and entered into license agreements with OEMs and system integrators to develop applications for distribution to their respective customers.

60



        BIO-key is also addressing the security needs of application providers in the following vertical markets:

Intellectual Property Rights

        We believe that our intellectual property is important to our biometric, law enforcement and fire information management segments:

        Patents—our biometrics segment uses patented technology and trade secrets developed or acquired by us. In May 2005, the U.S. Patent Office issued us a patent for our Vector Segment fingerprint technology (VST), BIO-key's core biometric analysis and identification technology. Additionally, we have a number of U.S. and foreign patent applications in process related to this intellectual property.

        Trademarks—We have registered our trademarks (BIO-key", "SACman", "SACcat", "SACremote", "True User Identification", "WEB-key", "PacketCluster", "PacketCluster Patrol", "PacketWriter", "PacketBlue", "SunPro") and the design mark for "Ceurulean" with the U.S. Patent and Trademark Office. We have also applied for trademarks for "PocketCop" and "Cerulean".

        Copyrights and trade secrets—We take measures to ensure copyright and license protection for our software releases prior to distribution. When possible, the software is licensed in an attempt to ensure that only licensed and activated software functions to its full potential. We also take measures to protect the confidentiality of our trade secrets.

Research and Development

        Our research and development efforts are concentrated on enhancing the functionality, reliability and integration of our current products as well as developing new and innovative products for the biometrics, law enforcement and fire markets. Although BIO-key believes that its identification technology is one of the most advanced and discriminating fingerprint technologies available today, the markets in which BIO-key compete are characterized by rapid technological change and evolving standards. In order to maintain its position in the market, BIO-key will continue to upgrade and refine its existing technologies.

        In 2005, BIO-key announced the launch of IdentityMatch, our fingerprint identification system. IdentityMatch offers a tool for agencies to store and search fingerprints and the associated demographic data, the ability to compare new prints with those previously captured as a low-cost AFIS

61



alternative or to be used for a wide variety of routine identification transactions not supported by AFIS. IdentityMatch™ is currently being tested by a number of customers.

        During fiscal years ended December 31, 2004 and 2005, BIO-key spent approximately $2,980,000 and $6,846,000 respectively, on research and development. BIO-key's limited customer base during that time did not directly bear these costs, which were principally funded through outside sources of equity and debt financing.

Government Regulations

        BIO-key is not currently subject to direct regulation by any government agency, other than regulations generally applicable to businesses or related to specific project requirements. In the event of any international sales, the company would be subject to various domestic and foreign laws regulating such exports and export activities.

Environmental Regulations

        As of the date of this report, BIO-key has not incurred any material expenses relating to our compliance with federal, state, or local environmental laws and does not expect to incur any material expenses in the foreseeable future.

Employees and Consultants

        BIO-key currently employs ninety-six (96) individuals on a full-time basis: sixty (60) in engineering, customer support, research and development; fifteen (15) in finance and administration; and twenty-one (21) in sales and marketing. BIO-key also uses the services of seven (7) consultants who provide engineering and technical services.


DESCRIPTION OF PROPERTY

        We do not own any real estate. We conduct operations from leased premises in Marlborough, Massachusetts (38,000 square feet), Eagan, Minnesota (6,800 square feet), Wall, New Jersey (2,180 square feet) and Winter Park, Florida (900 square feet). We believe that our current facilities are adequate for the foreseeable future.


LEGAL PROCEEDINGS

        Prior to our acquisition of PSG in March 2004, PSG had been named as a defendant in a civil action initiated in the Superior Court Department in Hampden County, Commonwealth of Massachusetts by The Vince Group, Inc. ("TVG"). The case was then removed to the United States District Court for the District of Massachusetts at the request of the parties. The complaint claimed that PSG was obligated to pay a percentage of certain of its revenues to TVG in consideration for a strategic business introduction allegedly made by an agent of TVG. PSG denied the allegations and filed an answer in the litigation. On April 20, 2006, the action was reported settled to the Court, and on June 20, 2006 a Stipulation of Dismssal with Prejudice was filed.

62



MANAGEMENT

Directors and Executive Officers

        The following sets forth certain information about each director and executive officer of the Company.

NAME

  AGE
  POSITIONS HELD
Thomas J. Colatosti   58   Chairman of the Board of Directors
Michael W. DePasquale   51   Chief Executive Officer and Director
Jeffrey J. May   46   Director
Charles P. Romeo(a)   64   Director
John Schoenherr   53   Director
Francis J. Cusick   51   Chief Financial Officer
Randy Fodero   47   Vice President of Sales
Kenneth S. Souza   51   General Manager, Law Enforcement and Chief Technology Officer

(a)
From April 2004 to February 2005, Mr. Romeo was employed by the Company.

        The following is a brief summary of the business experience of each of the above-named individuals:

        THOMAS J. COLATOSTI has served as a Director of the Company since September 2002 and as Chairman of the Board since January 3, 2003. He has served as Co-Chief Executive Officer from July 2005 to August 2006. Mr. Colatosti also currently serves as the Chief Executive Officer of American Security Ventures, a Lexington, Massachusetts based consulting firm he founded which specializes in providing strategic management consulting services to emerging and developing companies in the homeland security industry. From 1997 through June 2002, Mr. Colatosti served as the Chief Executive Officer of Viisage Technology, Inc., a publicly traded biometric technology company focusing on biometric face-recognition technology and delivering highly secure identification documents and systems. Between 1995 and 1997, Mr. Colatosti served as President and Chief Executive Officer of CIS Corporation, a higher education industry leader that designed and implemented integrated and flexible systems solutions to manage entire university administrative operations. Prior to CIS, Mr. Colatosti had a 20-year career with Digital Equipment Corporation. His most recent responsibility was Vice President and General Manager, Northeast Area, where he was responsible for a business unit with annual revenues of more than $1.2 billion and 3,000 people. Mr. Colatosti is an active industry security spokesperson testifying before Congressional Committees and advising the White House and other Federal security agencies on homeland security issues. Since August 18, 2005, Mr. Colatosti has served as a Director and Chief Financial Officer of Good Harbor Partners Acquisition Corp., a publicly-traded blank check company formed to acquire businesses in the security sectors. Mr. Colatosti earned a Bachelor of Science degree in Management and Finance as well as a Masters degree in Business Administration from Suffolk University.

        MICHAEL W. DEPASQUALE has served as the Chief Executive Officer and a Director of the Company since January 3, 2003. He has served as Co-Chief Executive Officer from July 2005 to August 2006. Mr. DePasquale brings more than 20 years of executive management, sales and marketing experience to the Company. Prior to joining the Company, Mr. DePasquale served as the President and Chief Executive Officer of Prism eSolutions, Inc., a Pennsylvania based provider of professional consulting services and online solutions for ISO-9001/14000 certification for customers in manufacturing, healthcare and government markets, since February 2001. From December 1999 through December 2000, Mr. DePasquale served as Group Vice President for WRC Media, a New York based distributor of supplemental education products and software. From January 1996 until

63



December 1999, Mr. DePasquale served as Senior Vice President of Jostens Learning Corp., a California based provider of multi media curriculum. Prior to Jostens, Mr. DePasquale held sales and marketing management positions with McGraw-Hill and Digital Equipment Corporation. Mr. DePasquale earned a Bachelor of Science degree from the New Jersey Institute of Technology.

        JEFFREY J. MAY has served as a Director of the Company since October 29, 2001. Since 1997, Mr. May has served as the President of Gideons Point Capital, a Tonka Bay Minnesota based financial consulting firm and angel investor focusing on assisting and investing in start-up technology companies. In 1983, Mr. May co-found Advantek, Inc., a manufacturer of equipment and materials which facilitate the automatic handling of semi-conductors and other electrical components which was sold in 1993. Mr. May continued to serve as a director and Vice-President of Operations of Advantek until 1997, at which time it had over 600 employees and sales in excess of $100 million. Mr. May earned a Bachelor of Science degree in Electrical Engineering from the University of Minnesota in 1983.

        CHARLES P. ROMEO has served as a director of the Company since February 28, 2005 and from January 29, 2003 to April 19, 2004. From April 2004 until February 2005, he served as Vice President of Sales, Public Safety Division of the Company. From September 2002 until April 2004, Mr. Romeo has served as the President and Chief Executive Officer of FreedomBridge Technologies, Inc., a Rhode Island based consulting firm to technology companies in the homeland security industry specializing in implementing direct and channel selling programs, strategic alliances and partnerships in the law enforcement market. Prior to founding FreeedomBridge, Mr. Romeo had a 33 year sales and marketing management career with Digital Equipment Corporation, Compaq Computer Corporation and Hewlett Packard. During his career, Mr. Romeo served as Vice President of Service Sales for a $500 million business unit, and Director of Public Sector Sales, a $275 million division of Hewlett Packard. Mr. Romeo authored The Sales Manager's Troubleshooter, Prentice Hall 1998, which was named as one of the "top 10 must reads" by Sales and Marketing Magazine. Mr. Romeo earned a Bachelor of Science degree in Mathematics and Economics from the University of Massachusetts and an Executive MBA from Babson College.

        JOHN SCHOENHERR has served as a Director of the Company since December 30, 2004. Mr. Schoenherr serves as Vice President of Corporate Performance Management for Oracle Corporation, and has served as an Oracle Vice President for over five years. Mr. Schoenherr has over 25 years of experience in the area of business intelligence. His career includes a number of product development and management positions.

        FRANCIS J. CUSICK has served as the Chief Financial Officer of the Company since February 28, 2005. Mr. Cusick joined the Company as the Corporate Controller in September 2004. Mr. Cusick served as an independent business consultant to public and private companies in a variety of strategic and financial executive roles from March 2002 until September 2004. From January 2001 through February 2002, Mr. Cusick was Chief Financial Officer for SANgate Systems, a multi-national provider of storage hardware and software. Between November 1999 and December 2000, Mr. Cusick served as Corporate Controller for Equipe Communications Corporation and was responsible for all accounting and finance functions. Prior to Equipe, Mr. Cusick held senior financial management positions at Parametric Technology Corp., Cascade Communications Corp. and Synernetics Inc.

        RANDY FODERO has served as the Vice President of Sales since February 1, 2006. From July 22, 2005 until February 1, 2006, he was a sales consultant to the Company. Between July 18, 2003 and July 22, 2005, Mr. Fodero was the Vice President of Sales and Marketing of the Company. Mr. Fodero joined the Company as a member of the sales organization in March 2003. Mr. Fodero brings more than 20 years of successful executive and sales management experience to the Company. Prior to joining the Company, Mr. Fodero served as director of Global Accounts from Veritas Software from February 2002 until January 2003. Between 1999 and February 2002, Mr. Fodero served in executive sales capacities with both companies in the enterprise software industry, including Agile Software. From

64



1998 to 1999, Mr. Fodero served as Regional Vice President of Sales for Memco Software, a leading provider of information security software to Fortune 1000 companies, where he was instrumental in increasing sales and enhancing shareholder value in connection with the sale of Memco to Platinum Technology. From 1990 through 1998, Mr. Fodero served as Vice President of Sales of AT&T CommVault Systems, where he grew sales from startup to over $36 million and participated in a management buyout.

        KENNETH S. SOUZA has served as Chief Technology Officer of the Company since October 4, 2004 and the General Manager, Law Enforcement since October 18, 2005. Prior to joining the Company, Mr. Souza was Vice President of Industry Solutions for EMC Corporation. Prior to joining EMC, he was Vice President for e-Commerce Enterprise Systems Solutions for Compaq Computer Corporation. His 25-year technology and market career includes serving in a number of executive positions with Digital Equipment Corporation including Vice President Worldwide Solutions Services and Training, and Director of Workstations Marketing. In the early 1980's, Mr. Souza held technical sales management positions with Hewlett Packard and Burroughs. Mr. Souza also held executive positions with a venture funded MRP software company.

Directors' Terms of Office

        Mr. May was initially elected to serve as a director in 2001, and was re-elected in 2004. Mr. Colatosti was initially elected to serve as a director in 2002, and was re-elected in 2004. Mr. DePasquale was initially elected as a director in 2003, and was re-elected in 2004. Mr. Schoenherr was initially elected as a director in 2004. Mr. Romeo was initially elected as a director in 2005. Each such director was elected to serve until the Company's next annual meeting or until his successor is duly elected and qualified in accordance with the By-laws of the Company.

65



EXECUTIVE COMPENSATION

        The following table sets forth a summary of the compensation paid to or accrued by our chief executive officer and all of our other executive officers as of December 31, 2005 (the "named executive officers") for each of the fiscal years ended December 31, 2003, 2004 and 2005:

SUMMARY COMPENSATION TABLE

 
   
   
   
   
   
  Long Term Compensation
 
  Annual Compensation
 
   
  Payouts
 
   
   
   
   
   
  Awards
Securities
Underlying
Options/SARs

 
  Fiscal
Year

  Salary($)
  Bonus($)
  Other Annual
Compensation($)

  Restricted
Stock
Award

  LTIP
Payouts

  All
Other

Michael W. DePasquale(1)
Chief Executive Officer
  2005
2004
2003
  250,000
210,000
148,943
 
35,000
25,000
 

 

 

1,080,000
 

 


Francis J. Cusick(2)
Chief Financial Officer

 

2005
2004
2003

 

168,333
36,196

 




 




 




 

155,000
45,000

 




 




Randy Fodero(3)
Vice President Sales

 

2005
2004
2003

 

237,681
197,674
125,986

(4)




10,000

 




 




 

600,000

600,000



(5)




 




Kenneth S. Souza(6)
General Manager, Law
Enforcement and Chief Technology Officer

 

2005
2004
2003

 

200,000
50,000

 


19,000

 




 




 


300,000

 




 




(1)
Mr. DePasquale became employed as our Chief Executive Officer on January 3, 2003.

(2)
Mr. Cusick became our Chief Financial Officer on February 28, 2005.

(3)
Mr. Fodero became Vice President of Sales on February 1, 2006. He was a sales consultant to the Company from July 22, 2005 until February 1, 2006. Between July 18, 2003 and July 22, 2005, Mr. Fodero was the Senior Vice President of Sales and Marketing of the Company.

(4)
Includes $48,176, $47,674 and $10,282 of commission income in 2005, 2004 and 2003, respectively.

(5)
These options expired unexercised on October 20, 2005.

(6)
Mr. Souza became an executive officer of the Company on October 4, 2004.

OPTION GRANTS IN YEAR ENDED DECEMBER 31, 2005

        The following table sets forth all options granted during the year ended December 31, 2005 to each of the named executive officers.

Name

  Number of
Securities
Underlying
Options Granted

  Percent of Total
Options Granted to
Employees in
Fiscal Year

  Exercise
Price
$/Share

  Expiration
Date

Francis J. Cusick(1)   155,000   10.0 % $ 1.33   02/27/2012
Randy Fodero   600,000   38.7 %   0.60   11/10/2012

(1)
Options vested in three (3) annual installments commencing February 28, 2006.

(2)
Options vest 33.3% upon grant and thereafter at 22.2222% in three (3) annual installments commencing November 11, 2006.

66


AGGREGATED OPTION EXERCISES IN THE YEAR ENDED
DECEMBER 31, 2005 AND FISCAL YEAR-END OPTION VALUE

        The following table sets forth for each named executive officer, information regarding stock options exercised by such officer during the year ended December 31, 2005, together with the number and value of stock options held at December 31, 2005, each on an aggregated basis.

Name

  Number Of
Shares
Acquired On
Exercise

  Value
Realized

  Number Of
Unexercised
Options At Fiscal
Year-End
Exercisable/
Unexercisable(#)

  Value Of
Unexercised
In-The-Money
Options At Fiscal
Year-End
Exercisable/
Unexercisable($)(1)

Michael W. DePasquale       1,080,000   92,800/0
Francis J. Cusick       15,000/185,000   0/0
Randy Fodero       200,000/400,000   18,000/36,000
Kenneth S. Souza       100,000/200,000   0/0

(1)
The last sales price of the Company's Common Stock as reported on the OTC Bulletin Board on December 30, 2005 was $0.69.

Directors Compensation

        Directors who are also officers of the Company receive no additional compensation for serving on the Board of Directors, other than reimbursement of reasonable expenses incurred in attending meetings. The Company's 1996 stock incentive plan provides for the grant of options to purchase 50,000 shares of common stock to each non-employee director upon first being elected or appointed to the Board of Directors. The Company's current policy is to issue options to purchase 50,000 shares of common stock to each non-employee director on an annual basis.

Employment Agreements

        MICHAEL W. DEPASQUALE.    On March 28, 2006, the Company entered into a two-year employment agreement with Michael W. DePasquale to serve as the Co-Chief Executive Officer of the Company at an annual base salary of $250,000 subject to adjustment by the Board of Directors as well as $1,000 per month in lieu of participating in the Company's medical plan. In addition to the Base Salary and Stock Options, a "Discretionary Bonus" may be awarded to Mr. DePasquale on the basis of merit performance on an annual basis in the sole discretion of the Board of Directors. The employment agreement also provides for the grant of options to purchase up to 400,000 shares of Company common stock payable at the discretion of the Board of Directors.

        In the event that Mr. DePasquale is terminated without cause, Mr. DePasquale will receive severance payment equal to his base salary for the 6 months. The employment agreement contains standard and customary confidentiality, non-solicitation and "work made for hire" provisions as well as a covenant not to compete which prohibits Mr. DePasquale from doing business with any current or prospective customer of the Company or engaging in a business competitive with that of the Company during the term of his employment and for the one year period thereafter. The Company may terminate the agreement at any time with or without cause. In the event of termination without cause, Mr. DePasquale shall continue to be paid his then current base salary for the greater of six months from the date of such termination or the number of months remaining until the end of the term of the employment agreement.

        KENNETH S. SOUZA.    In connection with his appointment as Senior Vice President and Chief Technology Officer of the Company on October 4, 2004, we entered into a one (1) year employment

67



agreement with Kenneth S. Souza. The employment agreement provides for an annual base salary of $200,000 and a performance bonus in the amount of up to $76,000 payable upon achievement of certain performance criteria. Unless notice of non-renewal is provided to Mr. Souza at least two months prior to the end of the term, the employment agreement automatically renews for successive one year terms. In the event that Mr. Souza is terminated without cause, Mr. Souza will receive severance payment equal to his base salary for the greater of 6 months and that number of months remaining until the end of the term. The employment agreement contains standard and customary confidentiality, non-compete and work made for hire provisions.

        Upon execution of the employment agreement, we issued to Mr. Souza a stock option to purchase 300,000 shares of our common stock at an exercise price of $1.11 per share, the last sale price of our common stock as reported on the OTC Bulletin Board on the date of grant. The option has a term of seven (7) years and vests in three equal annual installments commencing on October 4, 2005. Upon completion of one (1) year of service, Mr. Souza shall be eligible to receive a stock option to purchase up to an additional 300,000 shares of Company stock based upon his performance as determined by the Company in its sole discretion.

Change in Control Provisions

        The Company's 1996 Stock Option Plan (as amended to date, the "1996 Plan"), 1999 Stock Option Plan and 2004 Stock Incentive Plan (the "1999 Plan" and together with the 1996 Plan and 2004 Plan, the "Plans") provide for the acceleration of the vesting of unvested options upon a "Change in Control" of the Company. A Change in Control is defined in the Plans to include (i) a sale or transfer of substantially all of the Company's assets; (ii) the dissolution or liquidation of the Company; (iii) a merger or consolidation to which the Company is a party and after which the prior shareholders of the Company hold less than 50% of the combined voting power of the surviving corporation's outstanding securities; (iv) the incumbent directors cease to constitute at least a majority of the Board of Directors; or (v) a change in control of the Company which would otherwise be reportable under Section 13 or 15(d) of the Exchange Act.

        In the event of a "Change In Control" each Plan provides for the immediate vesting of all options issued thereunder. The 1999 Plan provides for the Company to deliver written notice to each optionee under the 1999 Plan fifteen (15) days prior to the occurrence of a Change In Control during which all options issued under the 1999 Plan may be exercised. Thereafter, all options issued under the 1999 Plan which are neither assumed or substituted in connection with such transaction, automatically expire unless otherwise determined by the Board. The 1996 Plan provides for all options to remain exercisable for the remainder of their respective terms and permits the Company to make a cash payment to any or all optionees equal to the difference between the exercise price of any or all such options and the fair market value of the Company's common stock immediately prior to the Change In Control. The 2004 Plan enables the Board to provide that all outstanding options be assumed, or equivalent options be substituted by the acquiring or succeeding corporation upon the occurrence of a "Reorganization Event" as defined. If such Reorganization Event also constitutes a Change in Control, then such assumed or substituted options shall be immediately exercisable in full. If the acquiring or succeeding corporation does not agree to assume, or substitute for such options, then the Board, upon written notice to the Participants, may provide that all unexercised options become exercisable in full as of a specified time prior to the Reorganization Event and terminate prior to the consummation of the Reorganization Event. Alternatively, if under the terms and conditions of the Reorganization Event, holders of common stock will receive a cash payment for their shares, then the Board may provide that all Participants receive a cash payment equal to the difference between the Acquisition Price and the Option Price multiplied by the number of options held by such Participants.

        Options issued to executive officers outside of the Plans contain change in control provisions substantially similar to those contained in the 1999 Plan.

68




CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Employment Arrangements

        The Company has entered into employment agreements with Michael W. DePasquale and Kenneth S. Souza. See "EXECUTIVE COMPENSATION—Employment Agreements."

Options Granted to Executive Officers and Directors

        During 2002, the Company issued options to purchase 200,000 shares of common stock to Thomas J. Colatosti upon his appointment as a director of the Company. During 2003, 2004 and 2005, the Company issued options to purchase an aggregate of 2,180,000, 400,000 and 1,155,000 shares, respectively of common stock to its officers and directors. The options were issued at exercise prices equal to the last sales price of the Company's common stock as reported on the OTC Bulletin Board on the date of grant, have terms of three (3) to seven (7) years, and vest over a one to three year period.

Consulting Arrangement with Thomas J. Colatosti

        In connection with his appointment to the Board of Directors in September 2002, the Company entered into a consulting arrangement with Thomas J. Colatosti. Under the arrangement, the Company paid Mr. Colatosti $4,000 per month through December 2003 and issued him options to purchase 150,000 shares of common stock at an exercise price of $0.31 per share, the closing price of the Company's common stock on the date of grant. In December 2003, a committee of independent directors renewed this arrangement through December 31, 2004. The committee also issued options to Mr. Colatosti to purchase 200,000 shares of common stock at an exercise price of $1.32 per share, the closing price of the Company's common stock on the date of grant, for serving as Chairman. Effective November 1, 2004, Mr. Colatosti's monthly consulting fee was increased to $14,500. Mr. Colatosti has substantial experience in the biometric industry and in addition to his role as the Chairman of the Board of Directors of the Company, provides extensive service to the Company in the areas of strategic planning and corporate finance.

        In March 2004, Mr. Colatosti entered into a three year consulting arrangement with the Shaar Fund Ltd., a principal creditor and shareholder of the Company. Under the terms of the arrangement, The Shaar Fund transferred $375,000 principal amount of our secured convertible notes due October 1, 2005 to Mr. Colatosti. On April 28, 2004 the Company issued 3,750 shares of the Company's Series A 7% convertible preferred stock to Mr. Colatosti in conversion of the $375,000 secured convertible note.

        On February 7, 2006, the Company entered into a consulting agreement with Mr. Colatosti, the current Chairman of the Board of Directors and Co-Chief Executive Officer of the Company. Pursuant to the Agreement, Mr. Colatosti will provide services to the Company and its subsidiaries and affiliates for the year ending December 31, 2006, at a rate of $14,500 per month.

69


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The following table sets forth, as of November 10, 2006, information with respect to the securities holdings of all persons which the Company, pursuant to filings with the Securities and Exchange Commission, has reason to believe may be deemed the beneficial owners of more than five percent (5%) of the Company's outstanding common stock. The following table also sets forth, as of such date, the beneficial ownership of the Company's common stock by all officers and directors, individually and as a group. Unless otherwise indicated, the address of each person listed below is c/o BIO-key International, Inc., 3349 Highway 138, Building D, Suite B, Wall, NJ 07719.

Name and Address of Beneficial Owner

  Amount and Nature
of Beneficial
Ownership(1)

  Percentage of
Class(1)

 
Thomas J. Colatosti   905,000 (2) 1.7 %
Michael W. DePasquale   1,100,000 (3) 2.0 %
Francis J. Cusick   66,666 (4) *  
Jeffrey May   250,000 (5) *  
Charles P. Romeo   300,000 (6) *  
John Schoenherr   25,000 (7) *  
Randy Fodero   200,000 (8) *  
Kenneth S. Souza   200,000 (9) *  
Kingdon Capital Management, LLC   2,696,112   5.0 %
152 West 57th Street
50th Floor
New York, NY 10019
         
Trellus Management Company, LLC   8,483,500 (10) 15.6 %
350 Madison Avenue
9th Floor
New York, NY 10017
         
All officers and directors as a group (8) persons   3,046,666   5.4 %

*
Less than 1%

(1)
The securities "beneficially owned" by an individual are determined in accordance with the definition of "beneficial ownership" set forth in the regulations promulgated under the Securities Exchange Act of 1934 and, accordingly, may include securities owned by or for, among others, the spouse and/or minor children of an individual and any other relative who has the same home as such individual, as well as, other securities as to which the individual has or shares voting or investment power or which each person has the right to acquire within 60 days through the exercise of options or otherwise. Beneficial ownership may be disclaimed as to certain of the securities. This table has been prepared based on 53,956,837 shares of common stock outstanding as of November 10, 2006.

(2)
Includes 550,000 shares issuable upon exercise of options and 350,000 shares issuable upon conversion of Series A Preferred Stock.

(3)
Includes 1,080,000 shares issuable upon exercise of options. Does not include 400,000 shares issuable upon exercise of options subject to vesting.

(4)
Includes 66,666 shares issuable upon exercise of options. Does not include 283,334 shares issuable upon exercise of options subject to vesting.

(5)
Consists of shares issuable upon exercise of options.

70


(6)
Includes 300,000 shares issuable upon exercise of options. Does not include 100,000 shares issuable upon exercise of options subject to vesting.

(7)
Includes 25,000 shares issuable upon exercise of options. Does not include 25,000 shares issuable upon exercise of options subject to vesting.

(8)
Includes 200,000 shares issuable upon exercise of options. Does not include 500,000 shares issuable upon exercise of options subject to vesting.

(9)
Includes 200,000 shares issuable upon exercise of options. Does not include 350,000 shares issuable upon exercise of options subject to vesting.

(10)
Includes 400,000 shares issuable upon exercise of a warrant.

        The following table sets forth, as of December 31, 2005, information with respect to securities authorized for issuance under equity compensation plans.

EQUITY COMPENSATION PLAN INFORMATION

 
  Number of securities to be issued upon exercise of outstanding options, warrants and rights
(a)

  Weighted-average exercise price of outstanding options, warrants and rights
(b)

  Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(c)

Equity compensation plans approved by security
holders
  150,000   $ 0.45  
Equity compensation plans not approved by security
holders
  6,197,385   $ 0.93   2,594,272
  Total   6,347,835   $ 0.92   2,594,272

        During 1996, the Board of Directors and stockholders of the Company adopted the 1996 Stock Option Plan (the 1996 Plan). Under the 1996 Plan, 750,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 100% of fair market value for incentive stock options and 50% for all others. The term of stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The Plan terminated in May 2005.

        The Company's 1999 Stock Option Plan (the "1999 Plan") was adopted by the Board of Directors of the Company on or about August 31, 1999. The material terms of the 1999 Plan are summarized below.

        The 1999 Plan is currently administered by the Board of Directors of the Company (the "Plan Administrator"). The Plan Administrator is authorized to construe the 1999 Plan and any option issued under the 1999 Plan, select the persons to whom options may be granted, and determine the number of shares to be covered by any option, the exercise price, vesting schedule and other material terms of such option.

        The 1999 Plan provides for the issuance of options to purchase up to 2,000,000 shares of common stock to officers, employees, directors and consultants of the Company at exercise prices not less than 85% of the last sale price of the Company's common stock as reported on the OTC Bulletin Board on the date of grant. Options have terms of not more than 10 years from the date of grant, are subject to vesting as determined by the Plan Administrator and are not transferable without the permission of the

71



Company except by will or the laws of descent and distribution or pursuant to a domestic relations order. Options terminate three (3) months after termination of employment or other association with the Company or one (1) year after termination due to disability, death or retirement. In the event that termination of employment or association is for a cause, as that term is defined in the 1999 Plan, options terminate immediately upon such termination. The Plan Administrator has the discretion to extend options for up to three years from the date of termination or disassociation with the Company.

        The 1999 Plan provides for the immediate vesting of all options in the event of a "Change In Control" of the Company. In the event of a Change In Control, the Company is required to deliver written notice to each optionee under the 1999 Plan fifteen (15) days prior to the occurrence of a Change in Control, during which time all options issued under 1999 Plan may be exercised. Thereafter, all options issued under the 1999 Plan which are neither assumed or substituted in connection with such transaction, automatically expire, unless otherwise determined by the Board. Under the 1999 Plan, a "Change In Control" is defined to include (i) a sale or transfer of substantially all of the Company's assets; (ii) the dissolution or liquidation of the Company; (iii) a merger or consolidation to which the Company is a party and after which the prior shareholders of the Company hold less than 50% of the combined voting power of the surviving corporation's outstanding securities; (iv) the incumbent directors cease to constitute at least a majority of the Board of Directors; or (v) a change in control of the Company which would otherwise be reportable under Section 13 or 15(d) of the Exchange Act.

        As of December 31, 2005, there were outstanding options under the 1996 Plan to purchase 150,000 shares of common stock, and no shares were available for future grants.

        As of December 31, 2005, there were outstanding options under the 1999 Plan to purchase 1,062,125 shares of common stock, and options to purchase an aggregate of 647,132 shares were available for future grants.

        On October 12, 2004, the Board of Directors of the Company approved the 2004 Stock Option Plan (the 2004 Plan). The 2004 Plan has not yet been presented to stockholders for approval and thus incentive stock options are not available under this plan. Under the terms of this plan, 4,000,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 85% of fair market value. The term of stock options granted may not exceed ten years. Options issued under the 2004 Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The 2004 Plan terminates in October 2014.

        As of December 31, 2005, there were outstanding options under the 2004 Plan to purchase 2,052,860 shares of common stock, and options to purchase an aggregate of 1,947,140 shares were available for future grants.

        In addition to options issued under the 1996, 1999 and 2004 Plans, the Company has issued options to employees, officers, directors and consultants to purchase common stock under the non plan. As of December 2005, there were outstanding options under the non plan to purchase 3,082,850 shares of common stock. The terms of these options are substantially similar to the provisions of the 1999 Plan and options issued thereunder.

72


DESCRIPTION OF SECURITIES

Common Stock

        The Company is authorized to issue 170,000,000 shares of common stock, $.0001 par value per share, of which 53,956,837 were outstanding as of November 10, 2006.

        Holders of common stock have equal rights to receive dividends when, as and if declared by the Board of Directors, out of funds legally available therefor. Holders of common stock have one vote for each share held of record and do not have cumulative voting rights.

        Holders of common stock are entitled, upon liquidation of the Company, to share ratably in the net assets available for distribution, subject to the rights, if any, of holders of any preferred stock then outstanding. Shares of common stock are not redeemable and have no preemptive or similar rights. All outstanding shares of common stock are fully paid and nonassessable.

Preferred Stock

        Within the limits and restrictions provided in the Company's Certificate of Incorporation, the Board of Directors has the authority, without further action by the shareholders, to issue up to 5,000,000 shares of preferred stock, $.0001 par value per share, in one or more series, and to fix, as to any such series, any dividend rate, redemption price, preference on liquidation or dissolution, sinking fund terms, conversion rights, voting rights, and any other preference or special rights and qualifications.

        Series A Convertible Preferred Stock.    In March 2004, we designated 100,000 shares of preferred stock as Series C Convertible Preferred Stock. In connection with the Company's reincorporation in Delaware, each share of Series C Convertible Preferred Stock was automatically converted into one share of Series A Convertible Preferred Stock (the "Series A Shares"), of which 44,557 were issued and outstanding December 31, 2005. The following describes the material provisions of the Series A Shares which are more fully set forth in the Certificate of Designation on file with the Minnesota Secretary of State.

        The Series A Shares accrue a cumulative annual dividend of 7% on the $100 face amount of such shares payable June 15 and December 15 each year in shares of common stock. In the event of a liquidation, dissolution or winding up of the Company, the Series A shares have a liquidation preference of $100 per share (plus all accrued and unpaid dividends thereon) prior to any payment or distribution to holders of our common stock. The Series A Shares are convertible into common stock at a conversion price of $.70 per share. The conversion price is subject to proportional adjustment in the event of stock splits, stock dividends or reclassifications. Subject to certain exceptions, in the event we issue additional shares of common stock at a purchase price less than the conversion price of the Series A Shares, the conversion price shall be lowered to such lesser price. In the event that the average closing bid price of our common stock is less than $1.00 per share for thirty (30) consecutive trading days at any time after March 3, 2007, we will be required to redeem the Series A Shares by payment of $100 per share plus all accrued and unpaid dividends due thereon.

        We are required to obtain the consent of the holders of a majority of the Series A Shares in order to, among other things, issue any shares of preferred stock that are equal to or have a preference over the Series A shares or issue any shares of preferred stock, rights, options, warrants, or any other securities convertible into common stock of the Company, other than those issued to employees of the Company in the ordinary course of their employment or to consultants or other persons providing services to the Company so long as such issuances do not exceed 500,000 shares of common stock. We are also required to obtain such consent in order to, among other things, complete a sale or other disposition of any material assets, complete an acquisition of a material amount of assets, engage in a merger, reorganization or consolidation, or incur or guaranty any indebtedness in excess of $50,000.

73



        Series B Convertible Preferred Stock.    In January 2006, the Company designated 1,000,000 shares of preferred stock as Series B Convertible Preferred Stock, all of which are issued and outstanding. The following describes the material provisions of the Series B Convertible Preferred Shares which are more fully set forth in the Certificate of Designation on file with the Delaware Secretary of State.

        The Series B Convertible Preferred Shares accrue a cumulative annual dividend of 15% on the $1 face amount of such shares payable January 1, April 1, July 1 and October 1 each year in shares of common stock. In the event of a liquidation, dissolution or winding up of the Company, the Series B Convertible Preferred Shares have a liquidation preference of $1 per share (plus all accrued and unpaid dividends thereon) prior to any payment or distribution to holders of our common stock. The Series B Convertible Preferred Shares are convertible into common stock at a conversion price of $.70 per share. The conversion price is subject to proportional adjustment in the event of stock splits, stock dividends or reclassifications. Subject to certain exceptions, in the event we issue additional shares of common stock at a purchase price less than the conversion price of the Series B Convertible Preferred Shares, the conversion price shall be lowered to such lesser price.

        If during the thirty (30) consecutive trading day period occurring prior to January 1, 2009, the average closing bid price for one share of Common Stock, as reported by Bloomberg, L.P. is at least $1.10, all outstanding Series B shares shall automatically be converted into Common Stock, at the then effective conversion rate. Upon conversion, all accrued or declared but unpaid dividends on the Series B shares shall be paid in shares of Common Stock. In the event that the average closing bid price of our common stock is less than $1.10 per share for thirty (30) consecutive trading days at any time after January 1, 2009, we will be required to redeem the Series A Convertible Preferred Shares by payment of $1 per share plus all accrued and unpaid dividends due thereon.

        For as long as twenty-five percent (25%) of the Series B Convertible Preferred Stock are outstanding, we are required to obtain the consent of the holders of a majority of the Series B Convertible Preferred Shares in order to, among other things, issue any shares of preferred stock that are equal to or have a preference over the Series B Convertible Preferred Shares or issue any shares of preferred stock, rights, options, warrants, or any other securities convertible into common stock of the Company, other than those issued to employees of the Company in the ordinary course of their employment or to consultants or other persons providing services to the Company. We are also required to obtain such consent in order to, among other things, complete a sale or other disposition of any material assets, complete an acquisition of a material amount of assets, engage in a merger, reorganization or consolidation, or incur or guaranty any indebtedness in excess of $50,000.

        Series C Convertible Preferred Stock.    In August 2006, the Company designated 600,000 shares of preferred stock as Series C Convertible Preferred Stock, 592,032 of which are issued and outstanding, as of August 10, 2006. The following describes the material provisions of the Series C Convertible Preferred Shares, which are more fully set forth in the Certificate of Designation on file with the Delaware Secretary of State.

        The Series C Convertible Preferred Shares accrue a cumulative annual dividend of 15% on the $10 face amount of such shares payable December 1, March 1, June 1 and September 1 each year in shares of common stock, or cash at the Company's election. In the event of a liquidation, dissolution or winding up of the Company, the Series C Convertible Preferred Shares have a liquidation preference of $10 per share (plus all accrued and unpaid dividends thereon) prior to any payment or distribution to holders of our common stock. The Series C Convertible Preferred Shares are convertible into common stock at a conversion price of $.50 per share. The conversion price is subject to proportional adjustment in the event of stock splits, stock dividends or reclassifications. Subject to certain exceptions, in the event we issue additional shares of common stock at a purchase price less than the conversion price of the Series C Convertible Preferred Shares, the conversion price shall be lowered to such lesser price.

74



        If during the thirty (30) consecutive trading day period occurring prior to January 1, 2009, the average closing bid price for one share of Common Stock, as reported by Bloomberg, L.P. is at least $1.20, all outstanding Series C shares shall automatically be converted into Common Stock, at the then effective conversion rate. Upon conversion, all accrued or declared but unpaid dividends on the Series C shares shall be paid in shares of Common Stock.

        For as long as any of the Series C Convertible Preferred Stock are outstanding, we are required to obtain the consent of the holders of the Series C Convertible Preferred Shares in order to, among other things, issue any shares of preferred stock that are equal to or have a preference over the Series C Convertible Preferred Shares or issue any shares of preferred stock, rights, options, warrants, or any other securities convertible into common stock of the Company, other than those issued to employees of the Company in the ordinary course of their employment or to consultants or other persons providing services to the Company.

Dividend Policy

        The Company has never paid cash dividends on its common stock. The Board of Directors does not anticipate paying cash dividends in the foreseeable future as it intends to retain future earnings, if any, to finance the growth of the business. The payment of future dividends will depend on such factors as earnings levels, anticipated capital requirements, the operating and financial condition of the Company and other factors deemed relevant by the Board of Directors.

Anti-Takeover Provisions of the Company's Certificate of Incorporation

        As described above, the Board of Directors is authorized without further stockholder action, to designate any number of series of preferred stock with such rights, preferences and designations as determined by the Board. Shares of preferred stock issued by the Board of Directors could be utilized, under certain circumstances, to make an attempt to gain control of the Company more difficult or time consuming. For example, shares of preferred stock could be issued with certain rights that might have the effect of diluting the percentage of common stock owned by a significant stockholder or issued to purchasers who might side with management in opposing a takeover bid that the Board of Directors determines is not in the best interest of the Company and its stockholders. The existence of the preferred stock may, therefore, be viewed as having possible anti-takeover effects.

Transfer Agent

        The transfer agent for the Company's common stock is StockTrans, Inc., 44 West Lancaster Avenue, Ardmore, Pennsylvania 19003, (610) 649-7300.


ACQUISITION OF PUBLIC SAFETY GROUP, INC.

        On March 30, 2004, we acquired all of the outstanding capital stock of Public Safety Group, Inc. ("PSG"), a privately-held leader in wireless solutions for law enforcement and public safety markets based in Winter Park, Florida. The acquisition was completed pursuant to the terms of an Agreement and Plan of Merger (the "Merger Agreement") by and among the Company, BIO-Key Acquisition Corp., a wholly-owned subsidiary of the Company, PSG and all of the shareholders of PSG. As a result of this transaction, PSG became a wholly-owned subsidiary of the Company and now constitutes a division of our business specializing in the law enforcement and public safety markets (the "Public Safety Division").

        Pursuant to the Merger Agreement, we purchased all of the outstanding capital stock of PSG from the former shareholders of PSG in exchange for an aggregate of 2,416,108 shares of our common stock, $500,000 in cash, and our assumption of $600,000 in aggregate net liabilities of PSG. The Merger Agreement provides that any liability or obligation of PSG in excess of such $600,000 limitation,

75



whether arising before or after the effective date of the merger, will be solely the responsibility of the former shareholders of PSG. Additional earnout consideration, determined as a proportion of revenues attained by the Public Safety Division over fiscal years 2004 and 2005, may be paid to the former shareholders of PSG. The Company will make payments of such additional consideration on the last day of the month following each month in which the Public Safety Division achieves specified revenue milestones during fiscal years 2004 and 2005. Such payments will be made in cash, unless the aggregate amount of earnout consideration exceeds sixty percent (60%) of the aggregate consideration paid by the Company in the merger transaction. Any such excess amounts will be paid in shares of our common stock priced as of two (2) days prior to the date on which any earnout payment becomes due. In connection with this acquisition, three former employees of PSG, who were also shareholders of PSG, entered into two-year employment agreements with the Company to serve within the Public Safety Division.

        As a result of the acquisition, we issued a total of 2,422,108 shares of our common stock, which includes 6,000 shares issued to Harward Investments, Inc. ("Harward") pursuant to an arrangement involving the discharge of certain outstanding debt obligations of PSG to Harward as of March 30, 2004. The 2,416,108 shares issued to the former PSG shareholders (the "Merger Shares") are subject to escrow provisions contained in the Merger Agreement and a related escrow agreement, which provide for periodic releases of the shares from escrow on a schedule determined primarily by the revenue achieved by the Public Safety Division during fiscal year 2004. The owners of such escrowed shares, however, will continue to enjoy all the rights and privileges attributable to the shares, including, without limitation, the right to vote and receive dividends. The principal terms of such escrow arrangement are as follows:

76


        This prospectus relates to the resale of 2,422,108 shares of our common stock acquired by certain of the selling security holders in connection with our acquisition of PSG. Of the shares being registered, the 2,416,108 shares being held in escrow may not be resold by such selling security holders until such shares have been released from the escrow as described above.


PRIVATE PLACEMENT TRANSACTION

        On March 31, 2004, we entered into a securities purchase agreement (the "Purchase Agreement") with certain institutional and accredited investors pursuant to which we issued and sold an aggregate of 8,888,928 shares of our common stock and warrants (the "Warrants") to purchase an aggregate of 4,444,464 shares of our common stock. The investors paid an aggregate purchase price of $1.35 for each share of common stock and Warrant to purchase 0.5 of a share of common stock, resulting in gross proceeds to the Company of approximately $12,000,000. Net proceeds to the Company were approximately $11,632,400, which will be used for working capital purposes. These securities were sold to accredited investors in a private placement transaction exempt from registration under the Securities Act pursuant to Rule 506 of Regulation D thereunder.

        The Warrants may be exercised at any time prior to the fifth anniversary of the effective date of this registration statement at an exercise price of $1.755 per share. Each Warrant contains anti-dilution protection, which provides that if at any time on or prior to March 31, 2005, we issue any of our common stock or rights, options, warrants or other securities or debt bearing a right to acquire our common stock at a price less than the then-applicable exercise price of such Warrant, such exercise price will be automatically reduced to such lower price. Fifty percent (50%) of any unexercised portions of the Warrants are callable by the Company if the volume weighted average trading price per share of our common stock exceeds $4.3875 per share for ten (10) consecutive trading days and the Warrants have not been exercised after forty-five (45) days' prior notice from the Company.

        Under the Purchase Agreement, in the event that (i) this registration statement is not filed on or prior to April 30, 2004 or declared effective on or prior to July 14, 2004, (ii) after the effectiveness of this registration statement, an investor is not permitted to sell its securities hereunder (or any subsequent registration statement filed in replacement hereof) for any reason for five (5) or more trading days (whether or not consecutive), (iii) after the effectiveness of this registration statement, any securities covered hereunder are not listed on an eligible trading market or (iv) our common stock is not listed or quoted, or is suspended from trading, on an eligible trading market for a period of three (3) trading days (whether or not consecutive), the Company will be required to pay a cash amount to the investors equal to one percent (1%) of the aggregate purchase price paid by the investors pursuant to the Purchase Agreement for the first month that such event occurs and one percent (1%) for each month thereafter in which such event remains uncured, in each case prorated for any partial month. If the Company fails to make any such payment in a timely manner, such payment shall bear interest at the rate of one percent (1%) per month (prorated for partial months) until paid in full.

        This prospectus relates to the resale of 8,888,928 shares of our common stock and the Warrants to purchase an aggregate of 4,444,464 shares of our common stock acquired by certain of the selling security holders pursuant to the Purchase Agreement.

77



SELLING SECURITY HOLDERS

        We are registering for resale shares of our common stock issued to the selling security holders identified below. The selling security holders identified in the following table are offering for sale up to 15,755,500 shares of common stock, of which 4,444,464 shares are issuable upon exercise of warrants, issued to the selling security holders in private placement transactions. The following table sets forth:


        Each of the selling security holders is offering for sale with this prospectus the number of shares listed below subject to the limitations described in the section of this prospectus entitled "Plan of Distribution". Beneficial ownership is determined in accordance with the rules and regulations of the Securities and Exchange Commission. Except as indicated in the footnotes to this table and subject to applicable community property laws, each of the selling security holders named in this table has sole voting power with respect to all shares of common stock listed as beneficially owned by such selling security holders.

        The applicable percentages of beneficial ownership set forth below are based on an aggregate of 53,956,837 shares of our common stock issued and outstanding on November 10, 2006.

 
   
   
  Shares Offered
Pursuant to
this Prospectus
from Exercise
of Warrants

  Shares Beneficially Owned
After Offering is Complete

 
Name of Selling Security Holder

  Number of Shares
Beneficially Owned
Prior to Offering(1)

  Shares Offered
Pursuant to
this Prospectus(1)

 
  Number
  Percent
 
Donald C. Nagle(2)   626,200 (3) 626,200 (3) 0   0   0  
Robert Lorenz(4)   626,200 (5) 626,200 (5) 0   0   0  
Ramzan Janmohamed(6)   626,200 (7) 626,200 (7) 0   0   0  
Frank DiMaggio   139,211 (8) 139,211 (8) 0   0   0  
Robert R. Hendry   139,211 (9) 139,211 (9) 0   0   0  
Douglas C. Foreman   96,674 (10) 96,674 (10) 0   0   0  
Brett Fadeley & Dwain DeVille, JTWROS   58,005 (11) 58,005 (11) 0   0   0  
Dwain DeVille & Brett Fadeley, JTWROS   58,005 (12) 58,005 (12) 0   0   0  
Bryan Coy   23,201 (13) 23,201 (13) 0   0   0  
Paul Serluco   23,201 (14) 23,201 (14) 0   0   0  
Harward Investments, Inc.(16)   6,000 (15) 6,000 (15) 0   0   0  
                       

78


Continuity Asian Technology Fund(17)   162,998   162,998   54,333   0   0  
SAC Strategic Investment LLC(18)   571,016   571,016   190,339   0   0  
Continuity Asian Technology Partners(19)   43,781   43,781   14,594   0   0  
Fady A. Rizk   150,000   150,000   50,000   0   0  
Kingdon Capital(20)   2,973,890   833,334   277,778   2,140,556   3.9 %
DKR Soundshore Oasis Holding Fund LTD(21)   277,779   277,779   92,593   0   0  
Schottenfeld Qualified Associates, LP(22)   944,445   944,445   314,815   0   0  
CSL Associates, LP(23)   166,668   166,668   55,556   0   0  
The Shaar Fund, LTD(24)   2,692,446   1,497,224   499,075   2,692,446   4.99 %
STG Capital Partners (QP), LP(25)   450,000   450,000   150,000   0   0  
STG Capital Fund, LTD.(26)   1,050,000   1,050,000   350,000   0   0  
Iroquois Capital L.P.(27)   222,224   222,224   74,075   0   0  
Vertical Ventures, LLC(28)   333,335   333,335   111,112          
Minhas Sayani   111,113   111,113   37,038   0   0  
Thomas J. Molumphy   66,668   66,668   22,223   0   0  
Molumphy Capital Mgmt Profit Sharing Plan(29)   44,445   44,445   14,815   0   0  
Etienne Des Roys(58)   111,113   111,113   37,038   0   0  
Bengt Eriksson   166,668   166,668   55,556   0   0  
Gamma Opportunity Capital Partners, LP(30)   555,557   555,557   185,186   0   0  
Longview Fund, LP(31)   2,692,446   277,779   92,593   2,692,446   4.99 %
Alpha Capital AG(32)   833,334   833,334   277,778   0   0  
Truk Opportunity Fund, LLC(33)   111,113   111,113   37,038   0   0  
Investor's Management Corporation(34)   988,230   277,779   92,593   710,451   1.3 %
Davos Partners, L.P.(35)   222,224   222,224   74,075   0   0  
Albert Fried, Jr.(36)   389,936   277,779   92,593   112,157   *  
Marc Florin IRA(37)   55,557   55,557   18,519   0   0  
U.S. Bank, FBO The Tocqueville Fund(38)   1,300,128   787,500   262,500   512,628   *  
The Tocqueville Amerique Fund(39)   417,552   212,501   70,834   205,051   *  
                       

79


Ronald D. Corwin & Beth Blumenthal   111,113   111,113   37,038   0   0  
OTAPE Investments, LLC(40)   111,113   111,113   37,038   0   0  
Omicron Master Trust(41)   298,138   298,138   75,915   0   0  
Eagle & Dominion EuroAmerican Growth Fund, LP(42)   50,700   50,700   16,900   0   0  
Eagle & Dominion EuroAmerican Growth Fund Limited(43)   174,300   174,300   58,100   0   0  
November Group Defined Benefits Pension(44)   55,557   55,557   18,519   0   0  
Mason Speed Sexton IRA Rollover(45)   452,096   55,557   18,519   396,539   *  
Douglass Bermingham IRA(46)   486,538   45,000   15,000   441,538   *  
Ten Pine Advisors LLC(47)   27,224   27,224   9,075   0   0  
Gryphon Master Fund, L.P.(48)   277,778   277,778   92,593   0   0  
Colbart Birnet, L.P.(49)   222,224   222,224   74,075   0   0  
Smithfield Fiduciary LLC(50)   277,779   277,779   92,593   0   0  
Eric Haber(59)   117,932   55,557   18,519   62,375   *  
Ann Derrey Bermingham   27,779   27,779   9,260   0   0  
Larry Bursten   55,557   55,557   18,519   0   0  
Michael Derrey   27,779   27,779   9,260   0   0  
Zenny Trading Limited(51)   111,113   111,113   37,038   0   0  
Alan Butler(52)   111,113   111,113   37,038   0   0  
Ellis International Limited, Inc.(53)   111,113   111,113   37,038   0   0  
Symmetry Peak, L.P(54)   194,447   194,447   64,816   0   0  
Symmetry Peak Offshore, Ltd.(55)   83,333   83,333   27,778   0   0  
Rockmore Investment Master Fund Ltd.(56)   35,197   35,197   35,197   0   0  
Total   23,946,697 (57) 15,755,500 (57) 4,444,464   9,996,187   18.5 %

*
Less than one percent (1%) of the outstanding common stock.

(1)
Includes the amount of shares of common stock, if any, set forth opposite the name of each selling security holder under the column entitled "Shares Offered Pursuant to this Prospectus from Exercise of Warrants", which shares are issuable upon the exercise of warrants at an exercise price of $1.755 per share.

80


(2)
Mr. Nagle is currently employed by the Company as its General Manager of the Public Safety Division.

(3)
Includes up to 626,200 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Agreement and Plan of Merger (the "Merger Agreement") by and among the Company, BIO-Key Acquisition Corp., Public Safety Group, Inc. and the shareholders of Public Safety Group, Inc., which number of shares may be reduced in accordance with note 15 below.

(4)
Mr. Lorenz is currently employed by the Company as its Technical Director of the Public Safety Division.

(5)
Includes up to 626,200 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(6)
Mr. Janmohamed is currently employed by the Company as its Director of Business Development/Marketing of the Public Safety Division.

(7)
Includes up to 626,200 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(8)
Includes up to 139,211 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(9)
Includes up to 139,211 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(10)
Includes up to 96,674 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(11)
Includes up to 58,005 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(12)
Includes up to 58,005 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(13)
Includes up to 23,201 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(14)
Includes up to 23,201 shares that may become available for resale by the selling security holder upon release of the escrow established pursuant to the Merger Agreement, which number of shares may be reduced in accordance with note 15 below.

(15)
Does not include the additional shares (the "Additional Harward Shares") issuable pursuant to the Merger Agreement to Harward Investments, Inc. ("Harward") upon the effectiveness of this registration statement, which number of shares will be equal to $110,000 divided by the closing price of our common stock as reported by the OTC Bulletin Board on such date. In order to satisfy this obligation, each of the former shareholders of PSG listed above will transfer his pro rata portion of the Additional Harward Shares to Harward upon the effectiveness of this registration statement.

81


(16)
This selling security holder has identified Dennis J. Harward as having voting and dispositive power with respect to these securities.

(17)
This selling security holder has identified Juwan Lee as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(18)
This selling security holder has identified Juwan Lee as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(19)
This selling security holder has identified Juwan Lee as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(20)
Kingdon Capital beneficially owned 5.7% of our outstanding common stock prior to acquiring shares of our common stock and warrants to purchase our common stock on March 31, 2004. This selling security holder has identified Ken Hahn as having voting and dispositive power with respect to these securities.

(21)
This selling security holder has identified Barbara Burger as having voting and dispositive power with respect to these securities.

(22)
This selling security holder has identified Richard Schottenfeld as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(23)
This selling security holder has identified Charles S. Lipson as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(24)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 1,432,398 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), up to 2,898,601 shares of common stock pursuant to the Company's prospectus dated as of July 24, 2006, as amended from time to time (File No. 333-126492), and up to 9,289,774 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). The terms and conditions of the Company's outstanding convertible preferred stock and warrants held by this selling security holder prohibit conversion of such preferred stock or exercise of such warrants to the extent that such conversion or exercise would result in this selling security holder, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. This selling security holder may waive the 4.99% limitation upon 75 days' prior written notice to us. As of the date of this prospectus, this selling security holder has not waived this limitation. Also, this limitation does not preclude this selling security holder from converting the preferred stock or exercising the warrants and selling shares underlying the preferred stock or warrants in stages over time where each stage does not cause the holder, together with its

82


(25)
This selling security holder has identified Steven Glass as having voting and dispositive power with respect to these securities.

(26)
This selling security holder has identified Steven Glass as having voting and dispositive power with respect to these securities.

(27)
This selling security holder has identified Josh Silverman as having voting and dispositive power with respect to these securities. Mr. Silverman disclaims beneficial ownership of the securities held by Iroquois Capital L.P.

(28)
This selling security holder has identified Josh Silverman as having voting and dispositive power with respect to these securities. Mr. Silverman disclaims beneficial ownership of the securities held by Vertical Ventures, LLC.

(29)
This selling security holder has identified Thomas J. Molumphy as having voting and dispositive power with respect to these securities.

(30)
This selling security holder has identified Jonathan P. Knight as having voting and dispositive power with respect to these securities.

(31)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 864,973 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), up to 3,549,980 shares of common stock pursuant to the Company's prospectus dated as of July 24, 2006, as amended from time to time (File No. 333-126492), and up to 5,997,085 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). The terms and conditions of the Company's outstanding convertible preferred stock and warrants held by this selling security holder (as further described in the "Financing Transactions" section of this prospectus) prohibit conversion of such preferred stock or exercise of such warrants to the extent that such conversion or exercise would result in this selling security holder, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. This selling security holder may waive the 4.99% limitation upon 75 days' prior written notice to us. As of the date of this prospectus, this selling security holder has not waived this limitation. Also, this limitation does not preclude this selling security holder from converting the preferred stock or exercising the warrants and selling shares underlying the preferred stock or warrants in stages over time where each stage does not cause the holder, together with its affiliates, to beneficially own shares of our common stock in excess of the limitation amount. This selling security holder has identified Peter T. Benz as having voting and dispositive power with respect to these securities.

(32)
This selling security holder has identified Rainer Posch and Konrad Ackerman as having voting and dispositive power with respect to these securities.

(33)
This selling security holder has identified Michael E. Fein and Stephen E. Saltzstein, as principals of Atoll Asset Management, LLC, the managing member of this selling security holder, as having voting and dispositive power with respect to these securities. Each of Mr. Fein and Mr. Saltzstein disclaim beneficial ownership with respect to these securities.

(34)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 239,886 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), and up to 470,565 shares of common stock

83


(35)
This selling security holder has identified David P. Nolan as having voting and dispositive power with respect to these securities.

(36)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 112,157 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104). This selling security holder has identified himself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(37)
This selling security holder has identified Marc Florin as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(38)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 465,538 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), and up to 47,090 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). This selling security holder has identified Robert W. Kleinschmidt as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(39)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 186,215 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), and up to 18,836 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). This selling security holder has identified Robert W. Kleinschmidt as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(40)
This selling security holder has identified Ira M. Leventhal as having voting and dispositive power with respect to these securities. Mr. Leventhal disclaims beneficial ownership of these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(41)
Omicron Capital, L.P., a Delaware limited partnership ("Omicron Capital"), serves as investment manager to Omicron Master Trust, a trust formed under the laws of Bermuda ("Omicron"), Omicron Capital, Inc., a Delaware corporation ("OCI"), serves as general partner of Imicron Capital, and Winchester Global Trust Company Limited ("Winchester") serves as the trustee of Omicron. By reason of such relationships, Omicron Capital and OCI may be deemed to share dispositive power over the shares of our common stock owned by Omicron, and Winchester may be deemed to share voting and dispositive power of the shares of our common stock owned by

84


(42)
This selling security holder has identified Eagle & Dominion Asset Management Ltd. as having voting and dispositive power with respect to these securities and Duncan Byatt as having control over Eagle & Dominion Asset Management.

(43)
This selling security holder has identified Eagle & Dominion Asset Management Ltd. as having voting and dispositive power with respect to these securities and Duncan Byatt as having control over Eagle & Dominion Asset Management.

(44)
This selling security holder has identified Carol Safir as having voting and dispositive power with respect to these securities.

(45)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 112,778 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), up to 118,571 shares of common stock pursuant to the Company's prospectus dated as of July 24, 2006, as amended from time to time (File No. 333-126492), and up to 165,190 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). This selling security holder has identified Mason Sexton as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(46)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 157,777 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), up to 118,571 shares of common stock pursuant to the Company's prospectus dated as of July 24, 2006, as amended from time to time (File No. 333-126492), and up to 165,190 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240). This selling security holder has identified Douglass Bermingham as having voting and dispositive power with respect to these securities. Mr. Bermingham disclaims beneficial ownership with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

85


(47)
This selling security holder has identified Douglass Bermingham as having voting and dispositive power with respect to these securities. Mr. Bermingham disclaims beneficial ownership with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(48)
This selling security holder has identified E.B. Lyon IV as having voting and dispositive power with respect to these securities.

(49)
This selling security holder has identified Ezra Birnbaum as having voting and dispositive power with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(50)
This selling security holder has identified Highbridge Capital Management, LLC as having voting and dispositive power with respect to these securities and Glen Dubin and Henry Swieca as having control over Highbridge Capital Management, LLC. Each of Highbridge Capital Management, LLC, Mr. Dubin and Mr. Swieca disclaim beneficial ownership with respect to these securities. In addition, this selling security holder has identified itself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(51)
This selling security holder has identified David Dennis Cuby as having voting and dispositive power with respect to these securities.

(52)
This selling security holder has identified himself as an affiliate of a registered broker-dealer. See "Plan of Distribution" section of this prospectus for required disclosure regarding such selling security holder's status as an affiliate of a registered broker-dealer.

(53)
This selling security holder has identified Wilhelm Ungar as having voting and dispositive power with respect to these securities.

(54)
This selling security holder has identified Frank P. Slattery as having voting and dispositive power with respect to these securities.

(55)
This selling security holder has identified Frank P. Slattery as having voting and dispositive power with respect to these securities.

(56)
Includes 35,197 shares issuable upon exercise of a warrant held by this selling security holder at an exercise price of $1.755. This selling security holder received such warrant as of April 1, 2006 by way of assignment from Omicron Master Trust. This selling security holder has identified Mr. Oliver H. Morali and Mr. Bruce T. Bernstein as having voting and dispositive power with respect to this security.

(57)
Includes 2,416,108 shares (the "Merger Shares") that may become available for resale by the selling security holders who are former shareholders of PSG upon release of the escrow established pursuant to the Merger Agreement. Specifically, one-twelfth (1/12) of the Merger Shares (the "Initial Shares") are being held in escrow for the purpose of securing certain prior obligations of PSG to Harward and will be released upon the effectiveness of this registration statement to Harward and the former shareholders of PSG. At that time, Harward will receive the Additional Harward Shares, as described in note 15 above, and the balance of the Initial Shares will be concurrently released to the former shareholders of PSG. An additional one-twelfth (1/12) of the Merger Shares will be released from the escrow to the former shareholders of PSG on each of June 30, 2004, September 30, 2004 and December 31, 2004. The remaining eight-twelfths (8/12) of the Merger Shares (the "Remaining Shares") will be released from the escrow to the former shareholders of PSG according to the following distribution schedule determined by the license,

86


(58)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 115,330 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), and up to 9,418 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240).

(59)
In addition to the shares being offered for sale by this selling security holder pursuant to this prospectus, this selling security holder is also simultaneously offering for sale up to 57,665 shares of common stock pursuant to the Company's prospectus dated as of December 28, 2004, as amended from time to time (File No. 333-120104), and up to 4,710 shares of common stock pursuant to the Company's prospectus dated as of November 27, 2006, as amended from time to time (File No. 333-137240).

87



PLAN OF DISTRIBUTION

        The selling security holders may, from time to time after the registration statement which includes this prospectus becomes effective, sell any or all of their shares of common stock on any stock exchange, market or trading facility on which the shares are traded or in private transactions. These sales may be at fixed or negotiated prices. The selling security holders may use any one or more of the following methods when selling shares:

        The selling security holders may also sell shares under Rule 144 under the Securities Act, if available, rather than under this prospectus.

        The selling security holders may also, after the registration statement which includes this prospectus becomes effective, engage in short sales against the box, puts and calls and other transactions in our securities or derivatives of our securities and may sell or deliver shares in connection with these trades.

        Broker-dealers engaged by the selling security holders may arrange for other brokers-dealers to participate in sales. Broker-dealers may receive commissions or discounts from the selling security holders (or, if any broker-dealer acts as agent for the purchaser of shares, from the purchaser) in amounts to be negotiated. The selling security holders do not expect these commissions and discounts to exceed what is customary in the types of transactions involved. Any profits on the resale of shares of common stock by a broker-dealer acting as principal might be deemed to be underwriting discounts or commissions under the Securities Act. Discounts, concessions, commissions and similar selling expenses, if any, attributable to the sale of shares will be borne by a selling security holder. The selling security holders may agree to indemnify any agent, dealer or broker-dealer that participates in transactions involving sales of the shares if liabilities are imposed on that person under the Securities Act.

        The selling security holders may from time to time pledge or grant a security interest in some or all of the shares of common stock owned by them and, if they default in the performance of their secured obligations, the pledgees or secured parties may offer and sell the shares of common stock from time to time under this prospectus after we have filed an amendment to this prospectus under Rule 424(b)(3) or other applicable provision of the Securities Act amending the list of selling security holders to include the pledgee, transferee or other successors in interest as selling security holders under this prospectus.

        The selling security holders also may transfer the shares of common stock in other circumstances, in which case the transferees, pledgees or other successors in interest will be the selling beneficial owners for purposes of this prospectus and may sell the shares of common stock from time to time

88



under this prospectus after we have filed an amendment to this prospectus under Rule 424(b)(3) or other applicable provision of the Securities Act amending the list of selling security holders to include the pledgee, transferee or other successors in interest as selling security holders under this prospectus.

        The selling security holders and any broker-dealers or agents that are involved in selling the shares of common stock may be deemed to be "underwriters" within the meaning of the Securities Act in connection with such sales. In such event, any commissions received by such broker-dealers or agents and any profit on the resale of the shares of common stock purchased by them may be deemed to be underwriting commissions or discounts under the Securities Act.

        We are required to pay all fees and expenses incident to the registration of the shares of common stock. We have agreed to indemnify the selling security holders against certain losses, claims, damages and liabilities, including liabilities under the Securities Act.

        Each selling security holder that is an affiliate of a registered broker-dealer has certified to us that it purchased our securities in the ordinary course of business and that at the time of such purchase, such selling security holder had no agreements, plans or understandings, directly or indirectly, with any person to distribute such securities.

        The selling security holders have advised us that they have not entered into any agreements, understandings or arrangements with any underwriters or broker-dealers regarding the sale of their shares of common stock, nor is there an underwriter or coordinating broker acting in connection with a proposed sale of shares of common stock by any selling security holder. If we are notified by any selling security holder that any material arrangement has been entered into with a broker-dealer for the sale of shares of common stock, if required, we will file a supplement to this prospectus. If the selling security holders use this prospectus for any sale of the shares of common stock, they will be subject to the prospectus delivery requirements of the Securities Act.

        The anti-manipulation rules of Regulation M under the Exchange Act may apply to sales of our common stock and activities of the selling security holders. We have informed the selling security holders that, during such time as they may be engaged in a distribution of any of the shares we are registering by this registration statement, they are required to comply with Regulation M. In general, Regulation M precludes any selling security holder, any affiliated purchasers and any broker-dealer or other person who participates in a distribution from bidding for or purchasing, or attempting to induce any person to bid for or purchase, any security which is the subject of the distribution until the entire distribution is complete. Regulation M defines a "distribution" as an offering of securities that is distinguished from ordinary trading activities by the magnitude of the offering and the presence of special selling efforts and selling methods. Regulation M also defines a "distribution participant" as an underwriter, prospective underwriter, broker, dealer or other person who has agreed to participate or who is participating in a distribution.

        Regulation M also prohibits any bids or purchases made in order to stabilize the price of a security in connection with the distribution of that security, except as specifically permitted by Rule 104 of Regulation M. These stabilizing transactions may cause the price of our common stock to be more than it would otherwise be in the absence of these transactions. We have informed the selling security holders that stabilizing transactions permitted by Regulation M allow bids to purchase our common stock if the stabilizing bids do not exceed a specified maximum. Regulation M specifically prohibits stabilizing that is the result of fraudulent, manipulative or deceptive practices. Selling security holders and distribution participants are required to consult with their own legal counsel to ensure compliance with Regulation M.

89




DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION
FOR SECURITIES ACT LIABILITIES

        The Company's Certificate of Incorporation limit the personal liability of the Company's officers and directors for monetary damages for breach of their fiduciary duty as directors, except for liability that cannot be eliminated under the Delaware General Corporation Law (the "DGCL"). The Company's Bylaws also provide for the Company to indemnify directors and officers to the fullest extent permitted by the DGCL.

        The indemnification provisions described above would provide coverage for claims arising under the Securities Act and the Exchange Act. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Company pursuant to the Company's Certificate of Incorporation, Bylaws, the DGCL, or otherwise, the Company has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable.


EXPERTS

        Our financial statements as of December 31, 2005 and for each of the three years in the period ended December 31, 2005 included in this prospectus have been audited by DS&B, Ltd., independent certified public accountants, as stated in their report appearing herein, and have been so included in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.


WHERE YOU CAN FIND ADDITIONAL INFORMATION

        We file annual, quarterly and current reports, proxy statements and other information with the Securities and Exchange Commission under the Exchange Act. Such reports and other information may be inspected and copied at the Securities and Exchange Commission's Public Reference Room at 100 F Street, NE, Room 1580, Washington, DC 20549. Please call the Securities and Exchange Commission at 1-800-SEC-0330 for further information on the Public Reference Room. The Securities and Exchange Commission also maintains an Internet site that contains reports, proxy statements and other information about issuers, like us, who file electronically with the Securities and Exchange Commission. The address of the Securities and Exchange Commission's web site is http://www.sec.gov.

        This prospectus is part of a registration statement that we have filed with the Securities and Exchange Commission. The prospectus, which forms a part of such registration statement, and any accompanying prospectus supplement do not contain all of the information included in the registration statement. We have omitted a few parts of the registration statement according to the rules and regulations of the Securities and Exchange Commission. For further information, we refer you to the registration statement, including its exhibits and schedules. Statements contained in this prospectus and any accompanying prospectus supplement about the provisions or contents of any contract, agreement or any other document referred to are not necessarily complete. For each of these contracts, agreements or documents filed as an exhibit to the registration statement, we refer you to the actual exhibit for a more complete description of the matters involved. You should not assume that the information in this prospectus or any supplement is accurate as of any date other than the date on the front of those documents. We do not intend to distribute annual reports or audited financial statements to our shareholders. This information may be found in our filings with the Securities and Exchange Commission.

90


FINANCIAL STATEMENTS

        The following consolidated financial statements of BIO-key International, Inc. and Subsidiary are included herein at the indicated page numbers.

 
  Page No.
BIO-key International, Inc. and Subsidiary    
Fiscal Year Ended December 31, 2005    
 
Report of Independent Certified Public Accountants

 

F-2
  Balance Sheet at December 31, 2005, 2004 and 2003   F-3
  Statements of Operations—Years ended December 31, 2005, 2004 and 2003   F-4
  Statement of Stockholders' Equity (Deficit)—Years ended December 31, 2005, 2004 and 2003   F-5
  Statements of Cash Flows—Years ended December 31, 2005, 2004 and 2003   F-6
  Notes to Consolidated Financial Statements—December 31, 2005, 2004 and 2003   F-7
Nine Months Ended September 30, 2006    
  Balance sheet as of September 30, 2006 (unaudited) and December 31, 2005   F-113
  Statements of operations for the three and nine months ended September 30, 2006 and 2005 (unaudited)   F-114
  Statements of cash flows for the nine months ended September 30, 2006 and 2005 (unaudited)   F-115
  Notes to consolidated financial statements for the nine months ended September 30 2006   F-117

F-1



Report of Independent Certified Public Accountants

Board of Directors and Stockholders
BIO-key International, Inc.

        We have audited the accompanying consolidated balance sheets of BIO-key International, Inc. and Subsidiary as of December 31, 2005, 2004 and 2003, and the related statements of operations, stockholders' equity (deficit) and cash flows for each of the years in the three year period ended December 31, 2005. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

        We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall financial statement presentation. We believe our audits provide a reasonable basis for our opinion.

        As described in Note B to the consolidated financial statements, the Company restated its 2005, 2004, and 2003 consolidated financial statements.

        In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of BIO-key International, Inc. and Subsidiary as of December 31, 2005, 2004 and 2003, and the results of its operations and its cash flows for each of the years in the three year period ended December 31, 2005, in conformity with accounting principles generally accepted in the United States.

        The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States, which contemplate continuation of the Company as a going concern. However, as discussed in Note A to the financial statements, the Company has only recently begun to generate significant revenues, has suffered recurring losses from operations and has a working capital deficit. These aforementioned issues, among others, raise substantial doubt about the Company's ability to continue as a going concern. The financial statements do not include any adjustments that might result front this uncertainty. Management's plans in regard to these matters are also discussed in Note A.

/s/ DS&B, Ltd.    

Minneapolis Minnesota
June 14, 2006

 

 

F-2



BIO-key International, Inc and Subsidiary

Consolidated Balance Sheets

 
  December 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
ASSETS:                    
Cash and cash equivalents   $ 1,422,827   $ 956,230   $ 1,012,790  
Marketable debt securities         1,000,000      
Receivables                    
  Billed, less allowance for doubtful receivables of $160,000, $422,393 and $2,000, respectively     1,635,371     1,608,054     101,183  
  Unbilled     201,942     310,523      
Due from selling stockholders and other         28,793      
Costs and earnings in excess of billings on uncompleted contracts     4,321,392     6,292,603      
Inventory     8,760     29,599     65,857  
Prepaid expenses     137,000     113,130     165,929  
   
 
 
 
  Total current assets     7,727,292     10,338,932     1,345,759  
   
 
 
 
Equipment and leasehold improvements, net     548,267     644,101     60,157  
Costs and earnings in excess of billings on uncompleted contracts         657,000      
Deposits     1,828,560     2,838,031      
Intangible assets—less accumulated amortization     3,301,823     4,099,297     68,306  
Deferred financing costs, net     1,562,338     938,118     81,900  
Goodwill     11,389,654     12,023,613      
   
 
 
 
  Total non-current assets     18,630,642     21,200,160     210,363  
   
 
 
 
TOTAL ASSETS   $ 26,357,934   $ 31,539,092   $ 1,556,122  
   
 
 
 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations, net of discount   $ 8,067,948   $ 3,062,722   $  
Advances from stockholders         12,753     34,030  
Accounts payable     833,608     1,349,092     351,742  
Billings in excess of costs and earnings on uncompleted contracts     32,385     760,807      
Accrued liabilities     5,520,515     4,595,984     155,536  
Deferred rent     443,603     393,676      
Deferred revenue     3,264,283     3,166,356     10,000  
   
 
 
 
  Total current liabilities     18,162,342     13,341,390     551,308  
   
 
 
 
Long-term obligations, net of discount and current maturities         10,265,390     10,373,680  
Deferred rent     867,850     1,311,454      
Deferred revenue     1,163,738     71,203      
   
 
 
 
  Total non-current liabilities     2,031,588     11,648,047     10,373,680  
   
 
 
 
TOTAL LIABILITIES     20,193,930     24,989,437     10,924,988  
   
 
 
 
Commitments and contingencies                    

STOCKHOLDERS' EQUITY (DEFICIT):

 

 

 

 

 

 

 

 

 

 
Preferred stock-authorized, 5,000,000 shares (liquidation preference of $100 per share)                    
    Series A 7% Convertible; issued and outstanding 44,557 Shares of $.0001 par value     4          
    Series B 9% Convertible; issued and outstanding, 4,180 shares of $.01 par value             42  
    Series C 7% Convertible; issued and outstanding, 62,182 shares of $.01 par value         623      
Common stock-authorized, 85,000,000 shares; issued and outstanding; 46,306,589 shares of $.0001 par value in 2005 and 40,680,691 and 21,222,889 shares of $.01 par value in 2004 and 2003, respectively     4,632     406,808     212,229  
Additional paid-in capital     48,921,316     45,098,731     18,327,992  
Accumulated deficit     (42,761,948 )   (38,956,507 )   (27,909,129 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     6,164,004     6,549,655     (9,368,866 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 26,357,934   $ 31,539,092   $ 1,556,122  
   
 
 
 

The accompanying notes are an integral part of these statements.

F-3



BIO-key International, Inc. and Subsidiary

STATEMENTS OF OPERATIONS

 
  Years ended December 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
Revenues                    
  Services   $ 10,861,649   $ 3,351,406   $ 10,694  
  License fees and other     3,364,446     2,369,545     204,787  
   
 
 
 
      14,226,095     5,720,951     215,481  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Services     2,906,142     1,174,324     1,694  
  Cost of license fees and other     937,491     889,896     87,387  
  Selling, general and administrative     11,824,609     7,114,288     2,099,922  
  Research, development and engineering     6,846,035     2,979,904     1,037,330  
   
 
 
 
      22,514,277     12,158,412     3,226,333  
   
 
 
 
Operating loss     (8,288,182 )   (6,437,461 )   (3,010,852 )
Other income (deductions)                    
  Interest income     35,958     66,824      
  Interest expense     (4,521,344 )   (1,415,535 )   (1,909,788 )
  Derivative and warrant fair value adjustments     9,154,951     (3,008,419 )   857,545  
  Gain (Loss) on sale of marketable securities     (20,000 )   33,125      
  Other income (expense)     (34,767 )   (88,425 )   4,145  
   
 
 
 
    Total other income (deductions)     4,614,798     (4,412,430 )   (1,048,098 )
   
 
 
 
NET LOSS   $ (3,673,384 ) $ (10,849,891 ) $ (4,058,950 )
   
 
 
 

Loss Per Share:

 

 

 

 

 

 

 

 

 

 
  Basic   $ (0.09 ) $ (0.32 ) $ (0.24 )
   
 
 
 
  Diluted   $ (0.12 ) $ (0.32 ) $ (0.24 )
   
 
 
 

Weighted Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 
  Basic     44,787,807     34,806,201     17,543,586  
  Diluted     52,046,303     34,806,201     17,543,586  

The accompanying notes are an integral part of these statements.

F-4


BIO-key International, Inc. and Subsidiary
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)

 
  Series A 7%
Convertible
Preferred Stock

  Series B 9%
Convertible
Preferred Stock

  Series C 7%
Convertible
Preferred Stock

   
   
   
   
   
 
 
  Common Stock
   
   
   
 
 
  Additional
Contributed
Capital

  Accumulated
Deficit

   
 
 
  Shares
  Amount
  Shares
  Amount
  Shares
  Amount
  Shares
  Amount
  Total
 
Balance as of December 31, 2002     $   18,430   $ 184     $   14,377,406   $ 143,774   $ 16,284,399   $ (23,605,404 ) $ (7,177,047 )
Conversion of series B preferred stock and cumulative dividends in arrears into common stock         (14,250 )   (142 )       4,239,206     42,392     202,525     (244,775 )    
Coversion of note, debenture and accrued interest into common stock                     2,097,953     20,980     1,552,486         1,573,466  
Exercise of options into common stock                     308,324     3,083     58,582         61,665  
Options and warrants issued for services and other                             156,000         156,000  
Common stock issued in exchange for services and other                     200,000     2,000     74,000         76,000  
Net loss                                 (4,058,950 )   (4,058,950 )
   
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2003 (Restated)     $   4,180   $ 42     $   21,222,889   $ 212,229   $ 18,327,992   $ (27,909,129 ) $ (9,368,866 )
   
 
 
 
 
 
 
 
 
 
 
 
Issuance of series C preferred stock for Series B preferred stock and cumulative dividends in arrears         (4,180 )   (42 ) 5,257     53           107,682     (107,693 )    
Issuance of series C preferred stock in exchange for debt               83,275     833           8,326,630         8,327,463  
Sale in March 2004 of common stock and warrants at $1.35 per unit, less offering costs of $743,895                     8,888,928     88,889     11,330,117         11,419,006  
Issuance of common stock in conjunction with PSG acquisition                     2,422,108     24,221     3,584,719         3,608,940  
Conversion of debentures, bridge notes, convertible notes, accrued interest and related discounts and derivatives into common stock                     3,455,725     34,558     2,462,593         2,497,151  
Conversion of series C preferred stock and cumulative dividends in arrears into common stock               (30,100 )   (301 ) 4,133,060     41,331     48,764     (89,794 )    
Issuance of series C preferred stock in exchange for note payable to officer               3,750     38           374,962         375,000  
Exercise of options and warrants into common stock                     557,982     5,580     92,554         98,134  
Repurchase warrants                             (221,183 )       (221,183 )
Options and warrants issued for services and other                             129,700         129,700  
Issuance of warrants in conjunction with convertible notes offering                             534,201         534,201  
Net loss                                                   (10,849,891 )   (10,849,891 )
   
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2004 (Restated)     $     $   62,182   $ 623   40,680,692   $ 406,808   $ 45,098,731   $ (38,956,507 ) $ 6,549,655  
   
 
 
 
 
 
 
 
 
 
 
 
Conversion of series C preferred stock to series A preferred stock   62,182     6         (62,182 )   (623 )         617          
Adjust par values to $0.0001                         (402,739 )   402,739          
Costs incurred in conjunction with issuance of debt                             (56,642 )       (56,642 )
Issuance of shares in exchange for debt payment delay                     875,871     88     788,196         788,284  
Conversion of debentures, bridge notes, convertible notes, accrued interest and related discounts and derivatives into common stock                     1,575,135     158     1,179,341         1,179,499  
Conversion of series A preferred stock and cumulative dividends in arrears into common stock   (17,625 )   (2 )             2,512,426     251     121,569     (132,057 )   (10,239 )
Exercise of options and warrants into common stock                     662,465     66     558,722         558,788  
Issuance of warrants in conjunction with convertible notes offering                             234,150         234,150  
Options and warrants issued for services and other                             593,893         593,893  
Net loss                                 (3,673,384 )   (3,673,384 )
   
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2005 (Restated)   44,557   $ 4     $     $   46,306,589   $ 4,632   $ 48,921,316   $ (42,761,948 ) $ 6,164,004  
   
 
 
 
 
 
 
 
 
 
 
 

The accompanying notes are an integral part of these statements.

F-5



BIO-key International, Inc. and Subsidiary

STATEMENTS OF CASH FLOWS

 
  Years ended December 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net Loss   $ (3,673,384 ) $ (10,849,891 ) $ (4,058,950 )
  Adjustments to reconcile net loss to net cash used in operating activities:                    
    Derivative and warrant fair value adjustments     (9,154,951 )   3,008,419     (857,545 )
    Depreciation     244,450     77,912     6,386  
    Amortization                    
      Intangible assets     1,323,601     535,799      
      Deferred financing costs     186,279     14,622      
      Discounts on convertible debt related to warrants and beneficial conversion features     2,097,973     757,318     1,215,636  
    Allowance for doubtful receivables     48,148     71,384      
    (Gain) Loss on sale of marketable debt securities     20,000     (33,125 )    
    Write down of investment         50,000      
    Non-cash interest             1,131,053  
    Deferred rent     (393,677 )   (91,291 )    
    Options and warrants issued for services and other     664,043     55,150     156,000  
    Common stock issued for services and other             76,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     345,050     1,268,791     (33,185 )
    Costs and earnings in excess of billings on uncompleted contracts     2,468,770     (906,649 )    
    Inventories     20,839     36,258     (65,857 )
    Prepaid expenses and other     (65,227 )   273,588     (115,032 )
    Accounts payable     (549,036 )   (362,505 )   (2,951 )
    Billings in excess of costs and earnings on uncompleted contracts     (317,737 )   899,857      
    Accrued liabilities     1,029,404     955,050     (318,700 )
    Deferred revenue     1,191,958     (1,405,446 )   10,000  
   
 
 
 
      Net cash used in operating activities     (4,513,497 )   (5,644,759 )   (2,857,145 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Acquisition of PSG         (498,937 )    
    Acquisition of AMG         (10,431,878 )    
    Capital expenditures     (148,616 )   (275,193 )   (66,543 )
    Purchases of marketable debt securities         (5,887,500 )    
    Proceeds from sale of marketable debt securities     980,000     4,920,625      
    Deposits     1,009,471     (2,760,583 )    
    Patents and patents pending     (65,786 )   (149,687 )    
    Other     50,000     (46,552 )   (28,215 )
   
 
 
 
      Net cash provided by (used in) investing activities     1,825,069     (15,129,705 )   (94,758 )
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (12,753 )   (54,437 )   34,030  
    Issuance of convertible bridge notes     250,000          
    Repayment of convertible bridge notes     (250,000 )        
    Issuance of long-term obligations     4,822,250     10,601,839     3,852,250  
    Repayment of long term obligations     (1,908,212 )   (401,563 )    
    Financing costs     (248,406 )   (522,000 )    
    Sale of common stock         11,248,803     61,665  
    Exercise of warrants     558,788     1,950      
    Repurchase of warrants and other         (125,000 )    
    Payment of offering costs     (56,642 )   (31,688 )    
   
 
 
 
      Net cash provided by financing activities     3,155,025     20,717,904     3,947,945  
   
 
 
 
    NET INCREASE (DECREASE) IN CASH     466,597     (56,560 )   996,042  
    CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR     956,230     1,012,790     16,748  
   
 
 
 
    CASH AND CASH EQUIVALENTS, END OF YEAR   $ 1,422,827   $ 956,230   $ 1,012,790  
   
 
 
 

The accompanying notes are an integral part of these statements.

F-6



BIO-key International, Inc. and Subsidiary

NOTES TO THE FINANCIAL STATEMENTS

December 31, 2005, 2004 and 2003

NOTE A—THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Change in Name of Company and State of Incorporation

        Effective January 1, 2005, BIO-key International, Inc., a Minnesota corporation ("Old BIO-key"), reincorporated as BIO-key International, Inc., a Delaware corporation (the "Company," "BIO-key"). The reincorporation was effected pursuant to an Agreement and Plan of Merger (the "Merger Agreement"); whereby Old BIO-key was merged with and into the Company, its wholly owned subsidiary, in order to reincorporate in the State of Delaware (the "Reincorporation"). As a result of the Reincorporation, the legal domicile of the registrant is now Delaware.

Nature of Business

        The Company, founded in 1993, made two strategic acquisitions in 2004. The Company acquired Public Safety Group Inc. ("PSG") in March, 2004, and the Mobile Government division of Aether Systems, Inc. ("AMG" or "Mobile Government") in September, 2004. The Company is now focused on delivering advanced finger based biometric identification and security solutions and information services to law enforcement, fire service and emergence medical service agencies as well as other government and private sector customers. The Company's mobile wireless technology provides first responders throughout North America with critical, reliable, real-time data and images from local, state and national databases.

Basis of Presentation

        Broad commercial acceptance of the Company's technology is critical to the Company's success and ability to generate revenues. As a result of two acquisitions, the Company's only significant revenues to date have began in the fourth quarter of 2004. The Company recorded approximately $14,226,000 in revenues in 2005. The Company has accumulated losses during 2003 and 2004 of approximately $14,909,000, of which approximately $10,850,000 was incurred during 2004. The Company reported a loss of approximately $3,673,684 in 2005. As of December 31, 2005, there was a working capital deficit of approximately $10,400,000.

        The Company issued notes in 2004 as well as 2005 in amount of approximately $10,101,000 and $5,300,000, respectively. The Company is also currently considering various alternatives to improve its operating results. No assurance can be given that the Company's operating results will improve as a result of this additional funding or that such funding would not be dilutive to existing stockholders.

        The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States, which contemplate continuation of the Company as a going concern. The matters described in the preceding paragraphs raise substantial doubt about the Company's ability to continue as a going concern. Recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheet is dependent upon the Company's ability to obtain additional funding, meet its funding requirements on a continuing basis, and succeed in its future operations. The accompanying financial statements do not include any adjustments that might be necessary should the Company be unable to continue in existence.

F-7



Summary of Significant Accounting Policies

        A summary of the significant accounting policies consistently applied in the preparation of the accompanying consolidated financial statements follows:

1.    Basis of Consolidation

        The accompanying consolidated financial statements include the accounts of BIO-key International, Inc. and its wholly owned subsidiary (collectively, the Company) and are stated in conformity with accounting principles generally accepted in the United States, pursuant to the rules and regulations of the Securities and Exchange Commission. Intercompany accounts and transactions have been eliminated in consolidation.

2.    Revenue Recognition

        Revenues from software licensing are recognized in accordance with Statement of Position (SOP) No. 97-2, Software Revenue Recognition, as amended by SOP No. 98-9. Accordingly, revenue from software licensing is recognized when all of the following criteria are met: persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable, and collectability is probable.

        The Company intends to enter into arrangements with end users for items which may include software license fees, usage fees and services or various combinations thereof. For each arrangement, revenues will be recognized when evidence of an agreement has been documented, the fees are fixed or determinable, collection of fees is probable, delivery of the product has occurred and no other significant obligations remain.

        Multiple-Element Arrangements:    For multiple-element arrangements, each element of the arrangement will be analyzed and the Company will allocate a portion of the total fee under the arrangement to the elements using vendor specific objective evidence of fair value of the element, regardless of any separate prices stated within the contract for each element. Vendor specific objective evidence is based on the price the customer is required to pay when the element is sold separately (i.e., software license fees charged when consulting or other services are not provided, hourly rates charged for consulting services when sold separately from a software license or usage fees). If vendor specific objective evidence of fair value does not exist for any undelivered elements, all revenue is deferred and recognized ratably over the service period if the undelivered element is services, or until sufficient objective evidence of fair value exists or all elements have been delivered.

        License Revenues:    Amounts allocated to license revenues are recognized at the time of delivery of the software and all other revenue recognition criteria discussed above have been met.

        Revenue from licensing software, which requires significant customization and modification, is recognized using the percentage of completion method, based on the hours of effort incurred by the company in relation to the total estimated hours to complete. In instances where third party hardware, software or services form a significant portion of a customer's contract, the company recognizes revenue for the element of software customization by the percentage of completion method described

F-8



above. Third party hardware, software, and services are recognized upon shipment or acceptance as appropriate. If the company makes different judgments or utilizes different estimates of the total amount of work expected to be required to customize or modify the software, the timing and revenue recognition, from period to period, and the margins on the project in the reporting period, may differ materially from amounts reported. Revenues earned but not yet billed are shown as an asset in Costs and Earnings in Excess of Billings in the balance sheet. Billings in excess of cost and earnings are reflected as a liability in the balance sheet. Anticipated contract losses are recognized as soon as they become known and are estimable.

        Service Revenues:    Revenues from services are comprised of maintenance and consulting and implementation services. Maintenance revenues include providing for unspecified when-and-if available product updates and customer telephone support services, and are recognized ratably over the term of the service period. Consulting services are generally sold on a time-and-materials basis and include a range of services including installation of software and assisting in the design of interfaces to allow the software to operate in customized environments. Services are generally separable from other elements under the arrangement since performance of the services are not essential to the functionality of any other element of the transaction and are described in the contract such that the total price of the arrangement would be expected to vary as the result of the inclusion or exclusion of the services. Revenues from services are generally recognized as the services are performed.

        Usage Fees:    Usage fees are charged on certain applications based on the customer's volume of use. Usage revenue is recognized based on the actual level of activity used by the customer or, in the case of fixed-fee arrangements, ratably over the arranged time period.

        The Company provides customers, free of charge or at a minimal cost, testing kits which potential licensing customers may use to test compatibility/acceptance of the Company's technology with the customer's intended applications.

3.    Cash and Cash Equivalents

        Cash equivalents consist of certificates of deposit and all other liquid investments with original maturities of three months or less. The Company maintains its cash balances in a financial institution in Nevada. These balances are insured by the Federal Deposit Insurance Corporation up to $100,000.

4.    Accounts Receivable

        Accounts receivable billed and unbilled are carried at original amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis. Management determines the allowance for doubtful receivables by regularly evaluating individual customer receivables and considering a customer's financial condition, credit history, and current economic conditions. Accounts receivable are written off when deemed uncollectible. Recoveries of accounts receivable previously written off are recorded when received.

F-9


5.    Accounting for Acquisitions

        The Company completed the acquisitions of PSG and AMG. These acquisitions have been accounted for under the purchase method of accounting, which has resulted in recording significant goodwill and other intangible asset balances. The purchase prices have been allocated to assets acquired and liabilities assumed at their estimated fair values on the date of the acquisitions, as determined by management, and by appraisals with respect to identifiable intangible assets. Our accounting for these acquisitions involves significant judgments and estimates regarding fair values of acquired intangible assets, which are based on projections of future revenues and cash flows, assumptions regarding discount factors, royalty rates, tax rates, amortization methodologies and related useful lives. The developed technology (software), copyrighted software, marketing agreements, customer relationships and trademarks were valued using the income approach and are being amortized on a straight line basis over five years, their estimated useful lives.

6.    Depreciation and Amortization

        Depreciation is provided for in amounts sufficient to relate the cost of depreciable assets to operations over the estimated service lives, principally using straight-line methods. Leasehold improvements are amortized over the shorter of the life of the improvement or the lease term, using the straight-line method. Intangible assets other than patent costs are amortized on the straight-line method over their expected useful lives. Patent costs are capitalized until patents are awarded. Upon award, such costs are amortized over their respective lives. If a patent is denied, all costs are charged to operations in that year. Deferred financing fees related to the issuance of long-term obligations are capitalized and amortized to interest expense over the lives of the related debt using the effective interest rate method.

        The estimated useful lives used to compute depreciation and amortization for financial reporting purposes are as follows:

Equipment and leasehold improvements    
  Equipment   3-5 years
  Furniture and fixtures   3-5 years
  Software   3 years
  Leasehold improvements   life or lease term

Intangible assets

 

 
  Copyrighted software   5 years
  Customer relationships   5 years
  Trademarks   5 years
  Developed technology   5 years
  Marketing agreements   5 years
  Patents   life

Deferred financing fees

 

3 years

F-10


        The estimated aggregate amortization expense of intangible assets for the five years following December 31, 2005 is approximately as follows:

Year ending December 31,

   
2006   $ 1,826,000
2007   $ 1,384,000
2008   $ 931,000
2009   $ 430,000
2010   $

7.    Marketable Debt Securities

        The Company accounts for marketable securities pursuant to Statement of Financial Accounting Standards No. 115—"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS 115"). SFAS 115 requires classification of debt and equity securities in three categories: trading securities, available-for-sale securities and held-to-maturity securities. Debt and equity securities classified as trading securities are carried at fair value with unrealized gains or losses included in income. Debt and equity securities designated as available-for-sale, whose fair values are readily determinable, are carried at fair value with unrealized gains or losses included as a component of accumulated other comprehensive income, net of applicable taxes. Debt securities that are expected to be held-to-maturity are carried at amortized cost. On December 31, 2004, the Company's investments were all classified as available-for-sale. In January 2005, the Company sold these investments and did not purchase any additional Marketable Debt Securities as of December 31, 2005.

8.    Derivative and Warrant Financial Instruments

        In connection with the sale of debt or equity instruments, we may sell options or warrants to purchase our common stock. In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as equity. Additionally, the debt or equity instruments may contain embedded derivative instruments, such as conversion options, which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for separately as a derivative instrument asset or liability.

        The identification of, and accounting for, derivative instruments is complex. Our derivative instrument liability is re-valued at the end of each reporting period, with changes in the fair value of the derivative liability recorded as charges or credits to income, in the period in which the changes occur. For options, warrants and bifurcated conversion options that are accounted for as derivative instrument liabilities, we determine the fair value of these instruments using the Black-Scholes option pricing model. That model requires assumptions related to the remaining term of the instruments and risk-free rates of return, our current common stock price and expected dividend yield, and the expected volatility of our common stock price over the life of the option. The identification of, and accounting for, derivative instruments and the assumptions used to value them can significantly affect our financial statements.

F-11



9.    Goodwill and Intangible Assets

        Goodwill represents the excess of costs of an acquired entity over the net of the amounts assigned to assets acquired and liabilities assumed. The Company has adopted Statement of Financial Accounting Standards ("SFAS") No. 142, Goodwill and Other Intangible Assets, which requires the Company to test goodwill for impairment annually or whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable, rather than amortize. Accordingly, the Company has not amortized goodwill. As provided by SFAS No. 142, the Company has elected to perform the annual assessment of the carrying value of all goodwill as of September 30th of each year using a number of criteria, including the value of the overall enterprise. As of December 31, 2005, the Company believes that no material impairment exists. Future impairment charges from previous or future acquisitions, if any, will be reflected as an operating expense in the statement of operations.

10.    Impairment of Long-Lived Assets

        The Company has adopted SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. In accordance with SFAS No. 144, long-lived assets subject to depreciation and amortization are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable. The Company's long-lived assets consist primarily of its equipment and leasehold improvements and its intangible assets. Upon indication of possible impairment, the Company evaluates the recovery of held-for-use long-lived assets by measuring the carrying value of the assets against the related estimated undiscounted future cash flows. When an evaluation indicates that the future undiscounted cash flows are not sufficient to recover the carrying value of the asset, the asset is adjusted to its estimated fair value. The following circumstances would be considered important and could lead to an impairment review; significant changes in the manner of our using the asset, negative industry or economic trends and underperformance relative to projected operating results.

11.    Advertising Expense

        The Company expenses the costs of advertising as incurred. Advertising expenses for the years ended December 31, 2005, 2004, and 2003, were approximately $108,000, $146,000, and $18,000, respectively.

12.    Deferred Revenue

        Deferred revenue includes customer advances and amounts that have been billed per the contractual terms but have not been recognized as revenue. The majority of these amounts are related to maintenance contracts for which the revenue is recognized ratably over the applicable term, which generally is 12 months from the date the customer accepts the products.

13.    Research and Development Expenditures

        Research and development expenses include costs directly attributable to the conduct of research and development programs primarily related to the development of our software products and

F-12



improving the efficiency and capabilities of our existing software. Such costs include salaries, payroll taxes, employee benefit costs, materials, supplies, depreciation on research equipment, services provided by outside contractors, and the allocable portions of facility costs, such as rent, utilities, insurance, repairs and maintenance, depreciation and general support services. All costs associated with research and development is expensed as incurred.

14.    Earnings Per Share Common Stock

        Earnings per share of common stock-basic is computed by dividing net income applicable to common stockholders by the weighted-average number of common shares outstanding for the period. Earnings per share of common stock-assuming dilution reflects the maximum potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock and would then share in the net income of the company. See Note U, "Earnings Per Share of Common Stock," for additional information.

15.    Accounting for Stock-Based Compensation

        The Company's employee stock compensation plans are accounted for in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25") and related interpretations. Under this method, no compensation expense is recognized as long as the exercise price equals or exceeds the market price of the underlying stock on the date of the grant. The Company elected the disclosure-only alternative permitted under Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("FAS 123"), as amended by FAS 148, for fixed stock-based awards to employees. All non-employee stock-based awards are accounted for at fair value and recorded as compensation expense over the period of service in accordance with FAS 123 and related interpretations.

        On December 31, 2005, the Company accelerated the vesting of certain of the outstanding options to purchase shares of the Company's common stock with option exercise prices greater than the fair market value of the Company's common stock on such date. The acceleration applies to all such options outstanding as of December 31, 2005 under the Company's 1996 Stock Option Plan, 1999 Stock Option Plan and 2004 Stock Option Plan, except for options held by the Company's executive officers subject to Section 16(b) of the Securities Exchange Act of 1934, as amended, and the members of the Company's Board of Directors. Options to purchase up to 897,614 shares of the Company's common stock, or 14% of the total shares of the Company's common stock subject to outstanding options, with a weighted average exercise price of approximately $1.09 and varying remaining vesting schedules, are subject to this acceleration and become immediately vested and exercisable as of December 31, 2005. The number of shares, exercise prices and other terms of the options subject to the acceleration remain unchanged.

        As a result of this acceleration, the Company expects to reduce its exposure to the effects of the Financial Accounting Standards Board's Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (FAS 123R), which requires companies to recognize stock-based compensation expense associated with stock options based on the fair value method. The Company

F-13



currently expects reductions in stock-based compensation expense associated with this acceleration of approximately $330,000 for fiscal year 2006 and approximately $225,000 for fiscal year 2007.

Pro forma Compensation Disclosure

        In December 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 148, Accounting for Stock-Based Compensation-Transition and Disclosure. SFAS No. 148 amends SFAS No. 123, Accounting for Stock-Based Compensation, to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation. In addition, SFAS No. 149 requires expanded, more prominent disclosure in both annual and interim financial statements about the method of stock-based employee compensation and the effect of the method on reported results.

        The Company has not adopted a method under SFAS No. 148 to expense stock options, but rather continues to apply the recognition and measurement provisions of APB Opinion No. 25, Accounting for Stock issued to Employees, and related interpretations in accounting for those plans. No stock-based employee compensation expense for options is reflected in net income or losses for the fiscal periods presented as all options granted under those plans had an exercise price equal to or lower than the market price of the underlying common stock at the date of grant.

        If compensation expense for the stock options granted had been determined based on the fair value at the grant dates consistent with the method of SFAS No. 123, the Company's proforma net income (loss) available to common shareholders and proforma income (loss) available to common shareholders per share would have been as follows:

 
  Years ended December 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
Net loss available to common shareholders   (4,013,152 ) (11,245,689 ) (4,195,705 )
Stock-based compensation expense if the fair value method had been adopted   (1,496,086 ) (268,000 ) (136,000 )
   
 
 
 
Pro forma net loss available to common shareholders   (5,509,238 ) (11,513,689 ) (4,331,705 )
   
 
 
 
Basic loss per common shares   (0.09 ) (0.32 ) (0.24 )
Basic loss per common shares—pro forma   (0.12 ) (0.33 ) (0.25 )
Diluted loss per common shares   (0.12 ) (0.32 ) (0.24 )
Diluted loss per common shares—pro forma   (0.14 ) (0.33 ) (0.25 )

F-14


        In determining the proforma compensation cost of the options granted, the fair value of each grant was estimated on the date of grant using the Black-Scholes option pricing model. The assumptions used to determine the fair value of each grant included the following weighted average assumptions:

 
  2005
  2004
  2003
 
Risk free interest rate   3.95-4.51 % 3.00 % 1.90 %
Expected life of options (in years)   7.00   3.00   3.00  
Expected dividends        
Volatility of stock price   132 % 90 % 120 %

16.    Income Taxes

        The provision for, or benefit from, income taxes includes deferred taxes resulting from the temporary differences in income for financial and tax purposes using the liability method. Such temporary differences result primarily from the differences in the carrying value of assets and liabilities. Future realization of deferred income tax assets requires sufficient taxable income within the carryback, carryforward period available under tax law. The Company evaluates, on a quarterly basis whether, based on all available evidence, if it is probable that the deferred income tax assets are realizable. Valuation allowances are established when it is more likely than not that the tax benefit of the deferred tax asset will not be realized. The evaluation, as prescribed by Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes," includes the consideration of all available evidence, both positive and negative, regarding historical operating results including recent years with reported losses, the estimated timing of future reversals of existing taxable temporary differences, estimated future taxable income exclusive of reversing temporary differences and carryforwards, and potential tax planning strategies which may be employed to prevent an operating loss or tax credit carryforward from expiring unused. Because of the Company's historical performance and estimated future taxable income a full valuation allowance has been established.

17.    Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, the reported amounts of revenues and expenses during the reporting period, and disclosure of contingent assets and liabilities. Actual results could differ from those estimates.

        Estimates and assumptions, in the opinion of management are used in accounting for, among other things, long-term contracts, allowances for uncollectible receivables, recoverability of goodwill and other long-lived assets, depreciation and amortization, valuation of deferred income taxes, convertible notes and related discounts, embedded derivates, preferred stock, stock options, and warrants outstanding.

18.    Recent Accounting Pronouncements

        In November 2005, FASB issued FSP FAS 115-1 and FAS 124-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments" ("FSP FAS 115-1"),

F-15



which provides guidance on determining when investments in certain debt and equity securities are considered impaired, whether that impairment is other-than-temporary, and on measuring such impairment loss. FSP FAS 115-1 also includes accounting considerations subsequent to the recognition of an other-than temporary impairment and requires certain disclosures about unrealized losses that have not been recognized as other-than-temporary impairments. FSP FAS 115-1 is required to be applied to reporting periods beginning after December 15, 2005. We are required to adopt FSP FAS 115-1 in the first quarter of fiscal 2006. We do not expect that the adoption of the statement will have a material impact on our consolidated results or financial condition.

        In May 2005, FASB issued SFAS 154, "Accounting Changes and Error Corrections—a replacement of APB Opinion No. 20 and FASB Statement No. 3". SFAS 154 changes the requirements for the accounting for and reporting of a change in accounting principle, and applies to all voluntary changes in accounting principle. It also applies to changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. This statement requires retrospective application to prior periods' financial statements of changes in accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 is effective for accounting changes made in fiscal years beginning after December 15, 2005. We do not expect that adoption of this statement will have a material impact on our results of operations or financial condition.

        In March 2005, the FASB issued FASB Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations—an interpretation of FASB Statement No. 143 (FIN 47), which requires companies to recognize a liability for the fair value of a legal obligation to perform asset retirement activities that are conditional on a future event if the amount can be reasonably estimated. We adopted the provisions of FIN 47 on December 31, 2005. No conditional asset retirement obligations were recognized and, accordingly, the adoption of FIN 47 had no effect on our financial statements.

        In December 2004, the FASB issued SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123R). This statement replaces SFAS No. 123 and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees.SFAS 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair value. The pro-forma disclosures previously permitted under SFAS 123 no longer will be an alternative to financial statement recognition. For the Company, SFAS 123R is effective for periods beginning after December 15, 2005. We plan to adopt SFAS 123R on January 1, 2006 using the modified prospective application method described in the statement. Under the modified prospective application method, we will apply the standard to new awards and to awards modified, repurchased, or cancelled after the required effective date. Additionally, compensation cost for the unvested portion of awards outstanding as of the required effective date will be recognized as compensation expense as the requisite service is rendered after the required effective date. We are evaluating the impact of adopting SFAS 123R and expect that we will record substantial non-cash stock compensation expenses. The adoption of SFAS 123R is not expected to have a significant effect on our cash flows but is expected to have a significant adverse effect on our results of operations. The future impact of the adoption of SFAS 123R cannot be predicted at this time because it will depend upon the levels of share-based payments granted in the future. However, had we adopted SFAS 123R in prior periods, the impact would have

F-16



approximated the impact of SFAS 123 as described in the disclosure of pro forma net loss attributable to common stockholders included in the Stock-Based Compensation footnote.

        In November 2004, the FASB issued Statement No. 151, Inventory Costs—an amendment of ARB No. 43, Chapter 4, which amends and clarifies existing accounting literature regarding abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage). This statement is effective for inventory costs incurred during fiscal years beginning after June 15, 2005, with earlier application permitted. The provisions of this statement are to be applied prospectively. The adoption of this standard is not expected to have a material effect on the Company's financial position, results of operations, or liquidity.

NOTE B—RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

RESTATEMENT

        In the process of reviewing our registration statement for the securities issued in our June 2005 financing, the Securities and Exchange Commission ("SEC") raised questions with regard to our convertible term notes suggesting that we consider EITF 00-19, "Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock" to evaluate whether there were any embedded derivative instruments and if so, whether they should be accounted for as an equity or liability classification. The SEC suggested that we review the methodology used in the valuations of the embedded derivative instruments and also review whether warrants issued with our 2004 financing should be accounted for as an equity or liability classification. The SEC staff also commented that the Company should review the convertible notes issued in fiscal 2003 and 2004. The SEC staff also asked us to review adjustments to revenue made in the fourth quarter of 2004. The SEC staff raised the question of whether the transactions had a material impact on previously filed Exchange Act reports and would be better characterized as restatements.

        There were several items that were identified as requiring restatement, these items were:

F-17


        Additionally, it was identified that certain other components of the related financings were also incorrectly accounted for. This includes the warrants issued with the above financing and the costs incurred by Company in obtaining the above financings. The correction of prior errors affected the subsequent accounting for debt conversions to equity as well as the amortization of related discounts and deferred finance charges associated with the above financings.

        The Company reviewed the earnout calculations performed in the prior year for the PSG acquisition and identified an error in the calculation. As a result, the Company has restated the prior

F-18


year's impact relating to this error. At December 31, 2004 the Company had accrued $43,635 for the earnout provision. The corrected calculation resulted in no accrual being required, and as such the related accrual and goodwill balances have been reduced by $43,635.

        Management believes the scope and process of its internal review of previously reported financial information was sufficient to identify issues of a material nature that could affect our Consolidated Financial Statements and all dates and periods presented herein have been restated to fairly present the results of our operations.

        The errors in our previously reported financial information, and the failure to prevent them or detect them in our financial reporting process, were largely attributable to weak internal controls and an inadequate staff of competent accounting personnel with an appropriate level of knowledge of GAAP.

        As a result of our review and communications with the SEC, we determined that a restatement of previously reported financial information was required. Our previously reported financial information should no longer be relied upon. Accordingly, we have restated our previously reported financial information for the years ended December 31, 2003, 2004 and 2005 and our previously reported unaudited financial statements for the first, second and third quarters of 2003, 2004 and 2005 (the "restatement"). The restatement covers a number of separate matters, each of which is described above.

        Certain of the previously reported amounts below have been reclassified to conform to the 2005 presentation. These reclassifications had no effect on the previously reported net loss or stockholders equity (deficit).

        For the quarterly impact of the restatement and the restated financial results for the first, second and third quarters of 2003, 2004, and 2005, see Note X, Results by Quarter.

F-19



        The following tables summarize the impact of all of these adjustments on previously reported revenue, and assets, liabilities, and retained stockholders' equity (deficit) for the years ended December 31, 2005, 2004 and 2003.

 
  Impact of Adjustments on Revenue
For the Years Ended December 31,

 
 
  2005
  2004
  2003
 
As previously reported   $ 14,226,095   $ 5,558,231   $ 524,101  
Revenue recognition         162,720     (308,620 )
   
 
 
 
As restated   $ 14,226,095   $ 5,720,951   $ 215,481  
   
 
 
 
 
  Impact of Adjustments on Consolidated Balance Sheet Accounts
 
 
  As of December 31, 2005
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 26,357,934   $ 17,050,206   $ 9,307,728  
Revenue recognition and related SG&A expense              
Debt financing         3,143,724     (3,143,724 )
   
 
 
 
Total Adjustments         3,143,724     (3,143,724 )
   
 
 
 
As restated   $ 26,357,934   $ 20,193,930   $ 6,164,004  
   
 
 
 
 
  Impact of Adjustments on Consolidated Balance Sheet Accounts
 
 
  As of December 31, 2004
  As of December 31, 2003
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

  Total
Assets

  Total
Liabilities

  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 30,844,681   $ 20,223,283   $ 10,621,398   $ 1,864,742   $ 11,000,731   $ (9,135,989 )
Revenue recognition and related SG&A expense     (122,090 )   23,810     (145,900 )   (308,620 )   (18,200 )   (290,420 )
Debt financing     816,501     4,742,344     (3,925,843 )       (57,543 )   57,543  
   
 
 
 
 
 
 
Total Adjustments     694,411     4,766,154     (4,071,743 )   (308,620 )   (75,743 )   (232,877 )
   
 
 
 
 
 
 
As restated   $ 31,539,092   $ 24,989,437   $ 6,549,655   $ 1,556,122   $ 10,924,988   $ (9,368,866 )
   
 
 
 
 
 
 

F-20


        The following tables present the effect of the restatement adjustments on the consolidated Statement of Operations for the years ended December 31, 2005, 2004 and 2003.

 
  Year Ended December 31, 2005
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 10,861,649   $   $ 10,861,649  
  License fees and other     3,364,446         3,364,446  
   
 
 
 
      14,226,095         14,226,095  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Services     2,906,142         2,906,142  
  Cost of license fees and other     937,491         937,491  
  Selling, general and administrative     11,824,609         11,824,609  
  Research, development and engineering     6,846,035         6,846,035  
   
 
 
 
      22,514,277         22,514,277  
   
 
 
 
Operating loss     (8,288,182 )       (8,288,182 )
Other income (deductions)                    
  Interest income     35,958         35,958  
  Interest expense     (6,548,130 )   2,026,786     (4,521,344 )
  Derivative and warrant fair value adjustments     15,213,186     (6,058,235 )   9,154,951  
  Loss on sale of marketable securities     (20,000 )       (20,000 )
  Other expense     (34,767 )       (34,767 )
   
 
 
 
    Total other income (deductions)     8,646,247     (4,031,449 )   4,614,798  
   
 
 
 
NET INCOME (LOSS)   $ 358,065   $ (4,031,449 ) $ (3,673,384 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ 358,065   $ (4,031,449 ) $ (3,673,384 )
    Convertible preferred stock dividends and accretion     (313,517 )       (313,517 )
   
 
 
 
    Net Income (Loss) attributable to common shareholders   $ 44,548   $ (4,031,449 ) $ (3,986,901 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     44,787,807     44,787,807     44,787,807  
   
 
 
 
Basic Loss per Share   $ 0.00   $ (0.09 ) $ (0.09 )
   
 
 
 

Diluted Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net Income (loss) attributable to common shareholders   $ 44,548   $ (4,031,449 ) $ (3,986,901 )
    Effect of Dilutive Securities: Convertible Debentures     (8,795,834 )   6,758,889     (2,036,945 )
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (8,751,286 ) $ 2,727,440   $ (6,023,846 )
  Denominator                    
    Weighted average shares outstanding     44,787,807         44,787,807  
    Effect of Dilutive Securities: Convertible Debentures     7,258,496         7,258,496  
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     52,046,303     52,046,303     52,046,303  
   
 
 
 
Diluted Loss per Share   $ (0.17 ) $ 0.05   $ (0.12 )
   
 
 
 

F-21


 
  Year Ended December 31, 2004
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 3,351,406   $   $ 3,351,406  
  License fees and other     2,206,825     162,720     2,369,545  
   
 
 
 
      5,558,231     162,720     5,720,951  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Services     1,174,324         1,174,324  
  Cost of license fees and other     889,896         889,896  
  Selling, general and administrative     7,096,088     18,200     7,114,288  
  Research, development and engineering     2,979,904         2,979,904  
   
 
 
 
      12,140,212     18,200     12,158,412  
   
 
 
 
Operating loss     (6,581,981 )   144,520     (6,437,461 )
Other income (deductions)                    
  Interest income     66,824         66,824  
  Interest expense     (667,008 )   (748,527 )   (1,415,535 )
  Derivative and warrant fair value adjustments         (3,008,419 )   (3,008,419 )
  Gain on sale of marketable securities     33,125         33,125  
  Other expense     (88,425 )       (88,425 )
   
 
 
 
    Total other income (deductions)     (655,484 )   (3,756,946 )   (4,412,430 )
   
 
 
 
NET LOSS   $ (7,237,465 ) $ (3,612,426 ) $ (10,849,891 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ (7,237,465 ) $ (3,612,426 ) $ (10,849,891 )
    Convertible preferred stock dividends and accretion     (414,240 )   28,885     (385,355 )
   
 
 
 
    Net loss attributable to common shareholders   $ (7,651,705 ) $ (3,583,541 ) $ (11,235,246 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     34,727,969     34,806,201     34,727,969  
   
 
 
 
Basic Loss per Share   $ (0.22 ) $ (0.10 ) $ (0.32 )
   
 
 
 

Diluted Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss attributable to common shareholders   $ (7,651,705 ) $ (3,583,541 ) $ (11,235,246 )
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (7,651,705 ) $ (3,583,541 ) $ (11,235,246 )
  Denominator                    
    Weighted average shares Outstanding     34,727,969     34,806,201     34,727,969  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     34,727,969     34,806,201     34,727,969  
   
 
 
 
Diluted Loss per Share   $ (0.22 ) $ (0.10 ) $ (0.32 )
   
 
 
 

F-22


 
  Year Ended December 31, 2003
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 10,694   $   $ 10,694  
  License fees and other     513,407     (308,620 )   204,787  
   
 
 
 
      524,101     (308,620 )   215,481  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Cost of services     1,694         1,694  
  Cost of license fees and other     87,387         87,387  
  Selling, general and administrative     2,118,122     (18,200 )   2,099,922  
  Research, development and engineering     1,037,330         1,037,330  
   
 
 
 
      3,244,533     (18,200 )   3,226,333  
   
 
 
 
Operating loss     (2,720,432 )   (290,420 )   (3,010,852 )
Other income (deductions)                    
    Interest expense     (1,109,786 )   (800,002 )   (1,909,788 )
    Derivative and warrant fair value adjustments         857,545     857,545  
    Other income     4,145         4,145  
   
 
 
 
      Total other income (deductions)     (1,105,641 )   57,543     (1,048,098 )
   
 
 
 
NET LOSS   $ (3,826,073 ) $ (232,877 ) $ (4,058,950 )
   
 
 
 

Basic Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net loss   $ (3,826,073 ) $ (232,877 ) $ (4,058,950 )
    Convertible preferred stock dividends and accretion     (136,755 )       (136,755 )
   
 
 
 
    Net loss attributable to common shareholders   $ (3,962,828 ) $ (232,877 ) $ (4,195,705 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     17,543,586     17,543,586     17,543,586  
   
 
 
 
Basic Loss per Share   $ (0.23 ) $ (0.01 ) $ (0.24 )
   
 
 
 

Diluted Loss per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net Loss attributable to common shareholders   $ (3,962,828 ) $ (232,877 ) $ (4,195,705 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (3,962,828 ) $ (232,877 ) $ (4,195,705 )
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average shares outstanding     17,543,586     17,543,586     17,543,586  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     17,543,586     17,543,586     17,543,586  
   
 
 
 
Diluted Loss per Share   $ (0.23 ) $ (0.01 ) $ (0.24 )
   
 
 
 

F-23


        The following tables present the effect of the restatement adjustments on the Consolidated Balance Sheet as of December 31, 2005, 2004 and 2003.

CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2005
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS                    
Cash and cash equivalents   $ 1,422,827   $   $ 1,422,827  
Receivables                    
  Billed less allowance for doubtful receivables as of $160,000     1,635,371         1,635,371  
  Unbilled     201,942         201,942  
Costs and earnings in excess of billings on uncompleted contracts     4,321,392         4,321,392  
Inventory     8,760         8,760  
Prepaid expenses     137,000         137,000  
   
 
 
 
  Total current assets     7,727,292           7,727,292  
   
 
 
 
Equipment and leasehold improvements, net     548,267         548,267  
Deposits     1,828,560         1,828,560  
Intangible assets—less accumulated amortization     3,301,823         3,301,823  
Deferred financing costs, net     1,562,338         1,562,338  
Goodwill     11,389,654         11,389,654  
   
 
 
 
  Total non-current assets     18,630,642         18,630,642  
   
 
 
 
TOTAL ASSETS   $ 26,357,934   $   $ 26,357,934  
   
 
 
 
LIABILITIES                    
Current maturities of long-term obligations   $ 4,924,224   $ 3,143,724   $ 8,067,948  
Accounts payable     833,608         833,608  
Billing in excess of costs and earnings on uncompleted contracts     32,385         32,385  
Accrued liabilities     5,520,515         5,520,515  
Deferred rent     443,603         443,603  
Deferred revenue     3,264,283         3,264,283  
   
 
 
 
  Total current liabilities     15,018,618     3,143,724     18,162,342  
   
 
 
 
Deferred rent     867,850         867,850  
Deferred revenue     1,163,738         1,163,738  
   
 
 
 
  Total non-current liabilities     2,031,588         2,031,588  
   
 
 
 
TOTAL LIABILITIES     17,050,206     3,143,724     20,193,930  
   
 
 
 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock—authorized, 5,000,000 shares (liquidation preference of $100 per share) Series A 7% Convertible; issued and outstanding, 44,557 shares of $.0001 par value     4         4  
Common stock—authorized, 85,000,000 shares, 46,306,589 issued and outstanding of $.0001 par value     4,632         4,632  
Additional paid-in capital     51,529,332     (2,608,016 )   48,921,316  
Accumulated deficit     (42,226,240 )   (535,708 )   (42,761,948 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     9,307,728     (3,143,724 )   6,164,004  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 26,357,934   $   $ 26,357,934  
   
 
 
 

F-24


CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2004
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 956,230   $   $ 956,230  
Marketable debt securities     1,000,000         1,000,000  
Receivables                    
  Billed, less allowance for doubtful receivables of $422,393     1,698,144     (90,090 )   1,608,054  
  Unbilled     310,523         310,523  
Due from selling stockholders and other     60,793     (32,000 )   28,793  
Costs and earnings in excess of billings on uncompleted contracts     6,292,603         6,292,603  
Inventory     29,599         29,599  
Prepaid expenses     113,130         113,130  
   
 
 
 
  Total current assets     10,461,022     (122,090 )   10,338,932  
   
 
 
 
Equipment and leasehold improvements, net     644,101         644,101  
Costs and earnings in excess of billings on uncompleted contracts     657,000         657,000  
Deposits     2,838,031         2,838,031  
Intangible assets—less accumulated amortization     4,177,279     (77,982 )   4,099,297  
Deferred financing costs, net         938,118     938,118  
Goodwill     12,067,248     (43,635 )   12,023,613  
   
 
 
 
  Total non-current assets     20,383,659     816,501     21,200,160  
   
 
 
 
TOTAL ASSETS   $ 30,844,681   $ 694,411   $ 31,539,092  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 3,255,182   $ (192,460 ) $ 3,062,722  
Advances from stockholders     12,753         12,753  
Accounts payable     1,325,282     23,810     1,349,092  
Billings in excess of costs and earnings on uncompleted contracts     760,807         760,807  
Accrued liabilities     4,639,619     (43,635 )   4,595,984  
Deferred rent     393,676         393,676  
Deferred revenue     3,166,356         3,166,356  
   
 
 
 
  Total current liabilities     13,553,675     (212,285 )   13,341,390  
   
 
 
 
Long-term obligations, net of discount and current maturities     5,286,951     4,978,439     10,265,390  
Deferred rent     1,311,454         1,311,454  
Deferred revenue     71,203         71,203  
   
 
 
 
  Total non-current liabilities     6,669,608     4,978,439     11,648,047  
   
 
 
 
TOTAL LIABILITIES     20,223,283     4,766,154     24,989,437  
   
 
 
 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock—authorized, 5,000,000 shares (liquidation preference of $100 per share) Series C 7% Convertible; issued and outstanding, 62,182 shares of $.01 par value     623         623  
Common stock—authorized, 85,000,000 shares, 40,680,691 issued and outstanding of $.01 par value     406,808         406,808  
Additional paid-in capital     45,325,172     (226,441 )   45,098,731  
Accumulated deficit     (35,111,205 )   (3,845,302 )   (38,956,507 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     10,621,398     (4,071,743 )   6,549,655  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 30,844,681   $ 694,411   $ 31,539,092  
   
 
 
 

F-25


CONSOLIDATED BALANCE SHEET

 
  As of December 31, 2003
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 1,012,790   $   $ 1,012,790  
Receivables billed     409,803     (308,620 )   101,183  
Inventory     65,857         65,857  
Prepaid expenses     165,929         165,929  
   
 
 
 
  Total current assets     1,654,379     (308,620 )   1,345,759  
   
 
 
 
Equipment and leasehold improvements, net     60,157         60,157  
Intangible assets—less accumulated amortization     68,306         68,306  
Deferred financing costs, net     81,900         81,900  
   
 
 
 
  Total non-current assets     210,363         210,363  
   
 
 
 
TOTAL ASSETS   $ 1,864,742   $ (308,620 ) $ 1,556,122  
   
 
 
 
LIABILITIES:                    
Advances from stockholders   $ 34,030   $   $ 34,030  
Accounts payable     351,742         351,742  
Accrued liabilities     173,736     (18,200 )   155,536  
Deferred revenue     10,000         10,000  
   
 
 
 
  Total current liabilities     569,508     (18,200 )   551,308  
   
 
 
 
Long-term obligations, net of discount and current maturities     10,431,223     (57,543 )   10,373,680  
   
 
 
 
  Total non-current liabilities     10,431,223     (57,543 )   10,373,680  
   
 
 
 
TOTAL LIABILITIES     11,000,731     (75,743 )   10,924,988  

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 
Preferred stock—authorized, 5,000,000 shares (liquidation preference of $100 per share) Series B 9% Convertible; issued and outstanding, 4,180 shares of $.01 par value     42         42  
Common stock—authorized, 85,000,000 shares, issued and outstanding 21,222,990 of $.01 par value     212,229         212,229  
Additional paid-in capital     18,327,992         18,327,992  
Accumulated deficit     (27,676,252 )   (232,877 )   (27,909,129 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     (9,135,989 )   (232,877 )   (9,368,866 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 1,864,742   $ (308,620 ) $ 1,556,122  
   
 
 
 

F-26


BIO-key International, Inc. and Subsidiary
STATEMENTS OF CASH FLOWS

 
  As of December 31, 2005
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net Loss   $ 358,065   $ (4,031,449 ) $ (3,673,384 )
  Adjustments to reconcile net loss to net cash used in operating activities:                    
    Derivative and warrant fair value adjustments     (15,213,186 )   6,058,235     (9,154,951 )
    Depreciation     244,450         244,450  
    Amortization:                    
      Intangible assets     1,323,601         1,323,601  
      Deferred financing costs     186,279         186,279  
      Discounts on convertible debt related to warrants and beneficial conversion features     4,124,759     (2,026,786 )   2,097,973  
    Allowance for doubtful receivables     48,148         48,148  
    (Gain) Loss on sale of marketable debt securities     20,000         20,000  
    Deferred rent     (393,677 )       (393,677 )
    Options and warrants issued for services and other     664,043         664,043  
  Change in assets and liabilities:                    
    Accounts receivable trade     345,050         345,050  
    Costs and earnings in excess of billings on uncompleted contracts     2,468,770         2,468,770  
    Inventories     20,839         20,839  
    Prepaid expenses and other     (65,227 )       (65,227 )
    Accounts payable     (549,036 )       (549,036 )
    Billings in excess of costs and earnings on uncompleted contracts     (317,737 )       (317,737 )
    Accrued liabilities     1,029,404         1,029,404  
    Deferred revenue     1,191,958         1,191,958  
   
 
 
 
      Net cash used in operating activities     (4,513,497 )       (4,513,497 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Capital expenditures     (148,616 )       (148,616 )
    Proceeds from sale of marketable debt securities     980,000         980,000  
    Deposits     1,009,471         1,009,471  
    Patents and patents pending     (65,786 )       (65,786 )
    Other     50,000         50,000  
   
 
 
 
      Net cash provided by (used in)investing activities     1,825,069         1,825,069  
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (12,753 )       (12,753 )
    Issuance of convertible bridge notes     250,000         250,000  
    Repayment of convertible bridge notes     (250,000 )       (250,000 )
    Issuance of long-term obligations     4,822,250         4,822,250  
    Repayment of long term obligations     (1,908,212 )       (1,908,212 )
    Financing costs     (248,406 )       (248,406 )
    Exercise of warrants     558,788         558,788  
    Payment of offering costs     (56,642 )       (56,642 )
   
 
 
 
      Net cash provided by financing activities     3,155,025         3,155,025  
   
 
 
 
NET INCREASE (DECREASE) IN CASH     466,597         466,597  
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR     956,230         956,230  
   
 
 
 
CASH AND CASH EQUIVALENTS, END OF YEAR   $ 1,422,827   $   $ 1,422,827  
   
 
 
 

The accompanying notes are an integral part of these statements.

F-27


BIO-key International, Inc. and Subsidiary
STATEMENTS OF CASH FLOWS

 
  As of December 31, 2004
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net Loss   $ (7,237,465 ) $ (3,612,426 ) $ (10,849,891 )
  Adjustments to reconcile net loss to net cash used in operating activities:                    
    Derivative and warrant fair value adjustments         3,008,419     3,008,419  
    Depreciation     77,912         77,912  
    Amortization:                    
      Intangible assets     424,574     111,225     535,799  
      Deferred financing costs     14,622         14,622  
      Discounts on convertible debt related to warrants and beneficial conversion features     120,016     637,302     757,318  
    Allowance for doubtful receivables     71,384         71,384  
    (Gain) Loss on sale of marketable debt securities     (33,125 )       (33,125 )
    Write down of investment     50,000         50,000  
    Deferred rent     (91,291 )       (91,291 )
    Options and warrants issued for services and other     55,150         55,150  
  Change in assets and liabilities:                    
    Accounts receivable trade     1,455,321     (186,530 )   1,268,791  
    Costs and earnings in excess of billings on uncompleted contracts     (906,649 )       (906,649 )
    Inventories     36,258         36,258  
    Prepaid expenses and other     273,588         273,588  
    Accounts payable     (386,315 )   23,810     (362,505 )
    Billings in excess of costs and earnings on uncompleted contracts     899,857         899,857  
    Accrued liabilities     936,850     18,200     955,050  
    Deferred revenue     (1,405,446 )       (1,405,446 )
   
 
 
 
      Net cash used in operating activities     (5,644,759 )       (5,644,759 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Acquisition of PSG     (498,937 )       (498,937 )
    Acquisition of AMG     (10,431,878 )       (10,431,878 )
    Capital expenditures     (275,193 )       (275,193 )
    Purchases of marketable debt securities     (5,887,500 )       (5,887,500 )
    Proceeds from sale of marketable debt securities     4,920,625         4,920,625  
    Deposits     (2,760,583 )       (2,760,583 )
    Patents and patents pending     (149,687 )       (149,687 )
    Other     (46,552 )       (46,552 )
   
 
 
 
      Net cash provided by (used in)investing activities     (15,129,705 )       (15,129,705 )
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (54,437 )       (54,437 )
    Issuance of long-term obligations     10,164,680     437,159     10,601,839  
    Repayment of long term obligations     (401,563 )       (401,563 )
    Financing costs     (84,841 )   (437,159 )   (522,000 )
    Sale of common stock     11,248,803         11,248,803  
    Exercise of warrants     1,950         1,950  
    Repurchase of warrants and other     (125,000 )       (125,000 )
    Payment of offering costs     (31,688 )       (31,688 )
   
 
 
 
      Net cash provided by financing activities     20,717,904         20,717,904  
   
 
 
 
  NET INCREASE (DECREASE) IN CASH     (56,560 )       (56,560 )
  CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR     1,012,790         1,012,790  
   
 
 
 
  CASH AND CASH EQUIVALENTS, END OF YEAR   $ 956,230   $   $ 956,230  
   
 
 
 

The accompanying notes are an integral part of these statements.

F-28


BIO-key International, Inc. and Subsidiary
STATEMENTS OF CASH FLOWS

 
  As of December 31, 2003
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net Loss   $ (3,826,073 ) $ (232,877 ) $ (4,058,950 )
  Adjustments to reconcile net loss to net cash used in operating activities:                    
    Derivative and warrant fair value adjustments         (857,545 )   (857,545 )
    Depreciation     6,386         6,386  
    Amortization:                    
      Discounts on convertible debt related to warrants and beneficial conversion features     415,634     800,002     1,215,636  
    Non-cash interest     1,131,053         1,131,053  
    Options and warrants issued for services and other     156,000         156,000  
    Common stock issued for services and other     76,000         76,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     (341,805 )   308,620     (33,185 )
    Inventories     (65,857 )       (65,857 )
    Prepaid expenses and other     (115,032 )       (115,032 )
    Accounts payable     (2,951 )       (2,951 )
    Accrued liabilities     (300,500 )   (18,200 )   (318,700 )
    Deferred revenue     10,000         10,000  
   
 
 
 
      Net cash used in operating activities     (2,857,145 )       (2,857,145 )
   
 
 
 
  CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Capital expenditures     (66,543 )       (66,543 )
    Other     (28,215 )       (28,215 )
   
 
 
 
      Net cash provided by (used in)investing activities     (94,758 )       (94,758 )
   
 
 
 
  CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     34,030         34,030  
    Issuance of long-term obligations     3,852,250         3,852,250  
    Sale of common stock     61,665         61,665  
   
 
 
 
      Net cash provided by financing activities     3,947,945         3,947,945  
   
 
 
 
NET INCREASE (DECREASE) IN CASH     996,042         996,042  
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR     16,748         16,748  
   
 
 
 
CASH AND CASH EQUIVALENTS, END OF YEAR   $ 1,012,790   $   $ 1,012,790  
   
 
 
 

The accompanying notes are an integral part of these statements

F-29


NOTE C—ACQUISITIONS

Acquisition of Public Safety Group, Inc.

        On March 30, 2004, we acquired all of the outstanding capital stock of Public Safety Group, Inc. (PSG), a privately-held leader in wireless solutions for law enforcement and public safety markets based in Winter Park, Florida. The acquisition was completed pursuant to the terms of an Agreement and Plan of Merger (the Merger Agreement) by and among the Company, BIO-Key Acquisition Corp., a wholly-owned subsidiary of the Company, PSG and all of the shareholders of PSG. As a result of this transaction PSG became a wholly-owned subsidiary of the Company and now constitutes a division of our business specializing in the law enforcement and public safety markets (the Public Safety Division). The business combination was accounted for using the purchase method.

        Pursuant to the Merger Agreement, we purchased all of the outstanding capital stock of PSG from the former shareholders of PSG in exchange for an aggregate of 2,416,108 shares of our common stock issued to the former shareholders of PSG, 6,000 shares of our common stock issued to Harward Investments, Inc. (Harward) pursuant to an arrangement involving the discharge of certain outstanding debt obligations of PSG to Harward as of March 30, 2004, $500,000 in cash, and our assumption of $600,000 in aggregate net liabilities of PSG. The Merger Agreement provides any liability or obligation of PSG in excess of such $600,000 limitation, whether arising before or after the effective date of the merger, will be solely the responsibility of the former shareholders of PSG. Additional earnout consideration, determined as a proportion of revenues attained by the Public Safety Division over fiscal years 2004 and 2005, may be paid to the former shareholders of PSG. The Company will make payments of such additional consideration on the last day of the month following each month in which the Public Safety Division achieves specified revenue milestones during fiscal years 2004 and 2005. Such payments will be made in cash, unless the aggregate amount of earnout consideration exceeds sixty percent (60%) of the aggregate consideration paid by the Company in the merger transaction. Any such excess amounts will be paid in shares of our common stock priced as of two (2) days prior to the date on which any earnout payment becomes due. No earn out was paid in 2004 and 2005, nor does the Company expect to pay any in 2006. In connection with this acquisition, three former employees of PSG, who were also shareholders of PSG, entered into two-year employment agreements with the Company to serve within the Public Safety Division.

        The 2,416,108 shares issued to the PSG shareholders (the Merger Shares) are subject to escrow provisions contained in the Merger Agreement and a related escrow agreement, which provide for periodic releases of the shares from escrow on a schedule determined by the revenues achieved by the Public Safety Division during fiscal years 2004 and 2005. The owners of such escrowed shares, however, will continue to enjoy all the rights and privileges attributable to the shares, including, without limitation, the right to vote and receive dividends. The principal terms of the escrow arrangement are as follows:

F-30


        Through March 15, 2006, 1,298,541 Merger Shares have been released from escrow under the Merger Agreement. The Company did not finalize the purchase price until March 31, 2005.

        A summary of the estimated fair value of the net assets acquired and liabilities assumed, pertaining to PSG, is as follows:

Current Assets   $ 8,573  
Goodwill     2,660,242  
Copyrighted software     1,181,429  
Marketing agreements     605,340  
Trademarks     379,807  
Other assets     5,857  
   
 
  Total assets acquired     4,841,248  
Current Liabilities     (332,307 )
Long-term obligations     (400,000 )
   
 
Purchase price   $ 4,108,941  
   
 

Acquisition of Mobile Government

        On September 30, 2004, we acquired certain assets and assumed certain liabilities of the Mobile Government division of Aether Systems, Inc (Aether). The aggregate purchase price of the acquisition was $12,198,171, which includes a $311,537 post closing reduction in deferred rent and a working capital adjustment payment of $341,878 made to Aether during December 2004. The Company did not finalize the purchase price of Aether Mobile Government until September 30, 2005.

F-31



        A summary of the adjusted estimated fair value of the net assets acquired and liabilities assumed is as follows:

Current assets   9,706,935  
Goodwill   8,729,412  
Developed Technology   710,000  
Customer relationships   1,009,000  
Trademarks   428,065  
Fixed Assets   381,358  
   
 
  Total assets acquired   20,964,770  
Current liabilities assumed   (8,766,599 )
   
 
  Total purchase price   12,198,171  
   
 

        The components of the adjusted purchase price are as follows:

Cash paid   10,341,878
Deferred rent as a result of a sub-lease with Aether   1,766,293
Acquisition costs   90,000
   
  Total purchase price   12,198,171
   

        In connection with this acquisition, the Company issued a subordinated secured promissory note to Aether in the face amount of $6,884,588 (the "Aether Note"). The Aether Note evidences a contingent reimbursement obligation of the Company to Aether and a surety fee payable by the Company to Aether, in each case with respect to a letter of credit maintained by Aether for the Company's benefit in connection with the acquisition. The Company's obligations under the Aether Note are secured by a security interest granted to Aether in all or substantially all of the Company's assets subordinate to the security interest described in the Long-Term Obligations footnote.

        In conjunction with the acquisition of the Mobile Government division, the company was required to place approximately $2,750,000 in escrow as of September 30, 2004, for the following:

        $1,000,000 in escrow deposit supporting a $6,884,588 subordinated secured promissory note issued to Aether to secure performance obligations assumed under a contract with Hamilton County, Ohio. The obligation is expected to extend for one year after final acceptance of the system by the customer. Acceptance is expected to occur in 2006.

        $1,000,000 in escrow available to Lockheed Martin in the event of non-payment of liabilities for work performed on a contract with the Pennsylvania State Police. The escrow is available to Lockheed Martin until conditional acceptance of certain defined milestones. During 2005, the entire escrow was returned to the Company upon successful completion of a project milestone.

        There is approximately $750,000 in escrow which is available to the landlord of a subleased facility in the event the company defaults on a lease. The funds will not be available for use by the company until the termination of the lease in August 2008.

F-32



        The acquisitions of the Mobile Government Division from Aether Systems, Inc., ("Mobile Government") and of Public Safety Group ("PSG) required a significant increase in accounting operations on the part of the Company. At the time of the acquisitions the Company received some detailed information, however the period that was required to identify and measure the fair value of all of the assets acquired and the liabilities assumed through the acquisition was not feasible given the existing staffing constraints of the organization. In order to comply with the fair value requirement noted in paragraph 6 of EITF 01-03, the Company conducted it's review of the acquired net assets of both PSG and Mobile Government as of the dates of acquisition, March 30, 2004 and September 30, 2004 respectively, and determined an initial price allocation. The Company, subsequent to this initial price allocation and through the course of ongoing reviews and assessments of the assets acquired and the liabilities assumed through the acquisition, determined that there were several adjustments that were required. The information that helped determine these adjustments became available and obtainable subsequent to the acquisition date. Thus, the Company has made adjustments accordingly subsequent to the acquisition date in accordance with the definition of "allocation period" in Appendix F of FAS 141. These adjustments consisted of deferred revenue adjustments, recalculation of deferred rent, working capital adjustments, and contingent purchase prices adjustments and project related adjustments. The Company finalized the allocation of purchase price for PSG and Mobile Government as of March 30, 2005 and September 30, 2005, respectively.

Liquidated Damages

        The Company may have to pay liquidated damages to customers in certain circumstance, including instances where its sub-contractors do not perform on time. In addition, the Company sometimes indemnifies certain of its customers against damages, if any, they might incur as a result of a claim brought against them related to third party software imbedded in the Company's products.

        The Company's most significant exposure to liquidated and other damages is with its two largest uncompleted contracts with the Pennsylvania State Police (PSP) and Hamilton County, Ohio (Hamilton). The PSP and Hamilton contracts limit the Company's liability for damage to approximately $7,000,000 and $10,000,000, respectively. The Company's management believes both contracts will be completed within contract terms including defined specification for performance, and accordingly, payments of damages under the contracts are not likely. However, the projects are not complete and there can be no assurances damages will not be incurred in the future. If damages are incurred there can be no assurance that any amounts required to be paid will not be material to the financial statements.

Warranty Reserve

        In some instances the Company may make commitments to provide additional products or services to customers beyond those obligations specified in the contract or those provided in standard maintenance agreements or ordinary upgrades. These commitments usually arise in complex customer installations and are granted to help ensure customer satisfaction. As of December 31, 2005, 2004 and 2003 there was no material requirement for an accrued warranty liability reserve.

F-33



Summary of Operations

        A summary of the aggregate operating results of the two acquired businesses for the year ended December 31, 2003 is as follows:

 
  2003
 
Revenues   $ 21,833,661  
Costs and other expenses     25,072,263  
   
 
  Operating loss     (3,238,602 )
Other income (deductions)     (13,142 )
   
 
  Loss before income tax benefit and cumulative effect of change in accounting principle     (3,251,744 )
Income tax benefit      
   
 
  Loss before cumulative effect of change in accounting principle     (3,251,744 )
Cumulative effect of change in accounting principle      
   
 
  Net loss   $ (3,251,744 )
   
 

Pro Forma Information

        The following unaudited financial data reflects revenue, loss from continuing operations, net loss and loss applicable per common share of the Company for the years ended December 31, 2004 and 2003 as though the PSG and Mobile Government transactions had occurred as of January 1, 2003.

 
  Years ended December 31,
 
 
  2004
  2003
 
Revenue   $ 19,251,001   $ 22,357,762  
Loss from continuing operations   $ (11,817,800 ) $ (5,873,834 )

Net loss

 

$

(11,817,800

)

$

(5,873,834

)
Loss applicable per common share   $ (0.32 ) $ (0.30 )

NOTE D—CONCENTRATION OF RISK

        Financial instruments and long-term contracts, which potentially subject the Company to risk, primarily consist of receivables and costs and earnings in excess of billings on uncompleted contracts. The company extends credit to customers on an unsecured basis in the normal course of business. The company's policy is to perform an analysis of the recoverability of its accounts receivable and costs and earnings in excess of billings on uncompleted contracts at the end of each reporting period and to establish allowances where appropriate. The company analyzes historical bad debts and contract losses, customer concentrations, and customer credit-worthiness when evaluating the adequacy of the allowances.

        As of December 31, 2005, 2004, and 2003, one, two, and three customers accounted for approximately 11%, 27%, and 82% of the company's outstanding accounts receivable balance,

F-34



respectively. As of December 31, 2005 and 2004 one customer accounted for approximately 86% of the costs and earnings in excess of billings on uncompleted contracts. For the years ended December 31, 2005, 2004 and 2003, two, one, and one customer(s) accounted for approximately 16%, 21% and 46% of the Company's revenue, respectively.

        For the years ended December 31, 2005 and 2004 the customers generating 16% and 21% of the Company's revenue, respectively, were customers of the Law Enforcement segment. For the year ended December 31, 2003, the customer generating 46% of the Company's revenue was a customer of the Biometrics segment.

        For the years ended December 31, 2005 and 2004 sales to governmental entities amounted to approximately 79% and 89% of total revenue. As of December 31, 2005 and 2004 governmental customers amounted to approximately 74% and 62% of total accounts receivable.

NOTE E—COSTS AND EARNINGS IN EXCESS OF BILLINGS ON UNCOMPLETED CONTRACTS

        The components of uncompleted contracts consisted of the following as of December 31, 2005, 2004 and 2003:

 
  2005
  2004
 
Cost and Earnings incurred on uncompleted contracts   $ 17,505,796   $ 20,610,050  
Less billings to date     (13,216,789 )   (14,421,254 )
   
 
 
    $ 4,289,007   $ 6,188,796  
   
 
 
Costs and earnings in excess of billings on uncompleted contracts   $ 4,321,392   $ 6,949,603  
Billings in excess of costs and earnings on uncompleted contracts     (32,385 )   (760,807 )
   
 
 
    $ 4,289,007   $ 6,188,796  
   
 
 

NOTE F—PREPAID EXPENSES

        Prepaid expenses consisted of the following as of December 31:

 
  2005
  2004
  2003
Consulting fees   $   $   $ 90,000
Insurance and other     137,000     113,130     75,929
   
 
 
Total   $ 137,000   $ 113,130   $ 165,929
   
 
 

        In October 2003, the Company entered into a twelve-month consulting agreement with a financial advisory services company. The terms of the consulting agreement required $108,000 to be paid in fees over the term of the agreement. The consulting fees were amortized to expense over the term of the agreement, which expired October 31, 2004.

F-35


NOTE G—EQUIPMENT AND LEASEHOLD IMPROVEMENTS

        Equipment and leasehold improvements consisted of the following as of December 31:

 
  2005
  2004
  2003
 
Equipment   $ 458,847   $ 348,298   $ 66,543  
Furniture and fixtures     179,349     162,593     36,550  
Software     104,414     88,302      
Leasehold improvements     170,955     165,756      
   
 
 
 
      913,565     764,949     103,093  

Less accumulated depreciation and amortization

 

 

(365,298

)

 

(120,848

)

 

(42,936

)
   
 
 
 
Total   $ 548,267   $ 644,101   $ 60,157  
   
 
 
 

NOTE H—OTHER ASSETS

Intangible Assets

        Intangible assets consisted of the following as of December 31:

 
  2005
  2004
  2003
 
   
  Restated

   
Copyrighted software   $ 1,181,429   $ 1,181,429   $
Customer relationships     1,009,000     1,009,000    
Trademarks     807,872     807,872    
Developed technology     710,000     710,000    
Marketing agreements     605,340     605,340    
Patents and patents pending     283,779     217,994     68,306
   
 
 
      4,597,420     4,531,635     68,306
Less Accumulated Amortization     (1,295,597 )   (432,338 )  
   
 
 
Total   $ 3,301,823   $ 4,099,297   $ 68,306
   
 
 

Deferred financing costs

        Debt issuance costs are amortized based upon the lives of the respective debt obligations. The gross carrying amount of deferred loan costs at December 31, 2005, 2004 and 2003 was $1,763,238, $952,741 and $81,900, respectively, and accumulated amortization was $200,901 and $14,622 at December 31, 2005 and 2004, respectively. Amortization of deferred loan costs is included in interest expense and was $186,279 and $14,622 for 2005 and 2004, respectively.

F-36



Goodwill

 
  Mobile
Government

  Public Safety
Group

  Total
 
Initial allocation   $ 9,636,186   $ 2,535,445   $ 12,171,631  
  Recalculation of deferred rent     (311,537 )       (311,537 )
  Working capital purchase price adjustment     341,878         341,878  
  Allocation adjustment     (303,156 )   124,797     (178,359 )
   
 
 
 
December 31, 2004   $ 9,363,371   $ 2,660,242   $ 12,023,613  
   
 
 
 
 
Adjustment to allowance for doubtful accounts

 

 

(310,541

)

 


 

 

(310,541

)
  Billings in excess of costs and earnings on uncompleted contracts     (410,684 )       (410,684 )
  Working capital purchase price adjustment     87,266         87,266  
   
 
 
 
December 31, 2005 (Final Price Allocation)   $ 8,729,412   $ 2,660,242   $ 11,389,654  
   
 
 
 

Deferred Offering Costs

        In March 2002, the Company engaged an investment banking firm to advise the Company regarding raising additional capital through the potential future issuance of the Company's equity, debt or convertible securities. The firm received a nonrefundable retainer fee of $50,000, out of pocket costs of $14,900 and has been granted a warrant to purchase 25,000 shares of the Company's common stock at an exercise price of $1.00 per share through March 22, 2006. The estimated value of the warrant is $17,000. These deferred costs were charged to operations in 2004 when this engagement terminated.

        The Company also engaged the services of an investment banking firm in connection with the issuance of the Company's debt securities in 2004 and 2005. The Company issued the firm warrants to purchase the Company's common stock on three separate occasions. On September 29, 2004, the investment banking firm was issued 620,667 warrants with a fair market value of $534,201. These warrants have an exercise price of $1.55 and are exercisable through September 29, 2009. On June 8, 2005, the Company issued the investment firm 248,615 warrants with a fair market value of $211,310. The warrants have an exercise price of $1.35 and are exercisable through June 8, 2009. Finally, on July 14, 2005 the Company issued the investment firm 23,333 warrants with a fair market value of $22,839. These warrants have an exercise price of $1.35 and are exercisable through July 14, 2009. The fair market value of the warrants is amortized over the life of the associated debt. As of December 31, 2004, the 2004 warrants have a fair market value $474,478 and $59,723 has been charged to non cash interest expense in 2004. As of December 31, 2005, the 2004 and 2005 warrants have a combined fair market value of $442,248 and $266,379 has been charged to non cash interest expense in 2005.

F-37



Deposits

        Deposits consisted of the following as of December 31:

 
  2005
  2004
  2003
Contract performance deposit with Lockheed Martin   $   $ 1,000,000   $
Deposit securing a promissory note with Aether     1,000,000     1,000,000    
Lease deposit with Aether     750,000     750,000    
Other     78,560     88,031    
   
 
 
Total   $ 1,828,560   $ 2,838,031   $
   
 
 

NOTE I—ACCRUED LIABILITIES

        Accrued liabilities consisted of the following as of December 31:

 
  2005
  2004
  2003
 
   
  Restated

  Restated

Contract costs not yet invoiced by vendors   $ 3,654,440   $ 3,301,442   $
Compensation     614,934     634,894     149,659
Royalties     294,512     254,055    
Interest     684,253     227,680    
Other     272,376     177,913     5,877
   
 
 
Total   $ 5,520,515   $ 4,595,984   $ 155,536
   
 
 

NOTE J—RELATED PARTY

Consulting Arrangement with Thomas J. Colatosti

        In connection with his appointment to the Board of Directors in September 2002, the Company entered into a consulting arrangement with Thomas J. Colatosti. Under the arrangement, the Company paid Mr. Colatosti $4,000 per month through December 2003 and issued him options to purchase 150,000 shares of common stock at an exercise price of $0.31 per share, the closing price of the Company's common stock on the date of grant. In December 2003, a committee of independent directors renewed this arrangement through December 31, 2004. The committee also issued options to Mr. Colatosti to purchase 200,000 shares of common stock at an exercise price of $1.32 per share, the closing price of the Company's common stock on the date of grant, for serving as Chairman. Effective November 1, 2004, Mr. Colatosti's monthly consulting fee was increased to $14,500. Mr. Colatosti has substantial experience in the biometric industry and in addition to his role as the Chairman of the Board of Directors of the Company, provides extensive service to the Company in the areas of strategic planning and corporate finance. During the years ended December 31, 2005 and 2004, approximately $102,000 and $69,000 were paid, respectively. Mr. Colatosti agreed to waive his fees for five months in 2005.

        In March 2004, Mr. Colatosti entered into a three year consulting arrangement with the Shaar Fund Ltd., a principal creditor of the Company. Under the terms of the arrangement, The Shaar Fund

F-38



transferred $375,000 principal amount of our secured convertible notes due October 1, 2005 to Mr. Colatosti. On April 28, 2004 the Company issued 3,750 shares of the Company's Series A 7% convertible preferred stock to Mr. Colatosti in conversion of the $375,000 secured convertible note.

NOTE K—DEFERRED REVENUE

        The components of Deferred Revenue are as follows as of December 31,

 
  2005
  2004
  2003
Current Portion                  
Maintenance Contracts   $ 3,004,159   $ 3,012,205   $
Fully deferred systems, installation and acceptance revenue     260,124     154,151     10,000
   
 
 
      3,264,283     3,166,356     10,000

Long-Term Portion

 

 

 

 

 

 

 

 

 
Maintenance Contracts on uncompleted Projects     1,091,151        
Maintenance Contracts     72,587     71,203    
   
 
 
      1,163,738     71,203    
   
 
 
Total   $ 4,428,021   $ 3,237,559   $ 10,000
   
 
 

        Maintenance contracts on uncompleted projects are recognized ratably over the applicable term. The term for these contracts begin upon the completion and acceptance of the long term projects, which can be delayed based on various criteria ranging from customer constraints to project change orders. Because of the uncertainty of the timing of acceptance on these long-term projects this deferred revenue has been classified as a long-term liability.

        Fully deferred systems, installation and acceptance revenue relates to projects that have been billed per the contractual terms, however because of undelivered elements or acceptance criteria revenue has not yet been recognized. These amounts are expected to be completed within the next 12 months and are classified as current liabilities.

F-39


NOTE L—LONG-TERM OBLIGATIONS

        Long-term obligations consisted of the following as of December 31:

 
  2005
  2004
  2003
 
 
  Restated

  Restated

  Restated

 
2001                    
  10% secured convertible note   $   $   $ 3,617,920  
2002                    
  10% secured convertible note             1,080,000  
  7% convertible note             750,000  
2003                    
  7% Secured convertible term notes             3,852,250  
  Discount             (368,146 )
  FMV of embedded derivatives             310,603  
2004                    
  Convertible term notes     5,992,304     9,964,437      
  Discount     (2,307,679 )   (5,508,021 )    
  FMV of embedded derivatives     421,317     6,024,677      
  FMV of warrants     828,095     2,847,019      
2005                    
  Convertible term notes     5,284,723          
  Discount     (3,396,454 )        
  FMV of embedded derivatives     590,226          
  FMV of warrants     655,416          
Long-term accrued interest payable             1,131,053  
   
 
 
 
      8,067,948     13,328,112     10,373,680  
    Less current portion (net of discount)     8,067,948     3,062,722      
   
 
 
 
Total   $   $ 10,265,390   $ 10,373,680  
   
 
 
 

Senior Convertible Term Notes

        On September 29, 2004, we entered into a Securities Purchase Agreement (the "Senior Purchase Agreement") with Laurus Master Fund, Ltd. ("Laurus") and certain other institutional and accredited investors (together with Laurus, the "Senior Investors"). Under the Senior Purchase Agreement, the Company issued secured convertible term notes (the "Senior Convertible Notes") in the aggregate principal amount of $5,050,000, convertible into common stock of the Company at $1.35 per share, and issued warrants (the "Senior Warrants") to purchase an aggregate of 1,122,222 shares of our common stock at an exercise price of $1.55 per share.

        The proceeds from this transaction were used in part to finance the Company's acquisition of Aether Mobile Government (the "Aether Acquisition"). The Company's obligations under the Senior Purchase Agreement, the Senior Convertible Notes and the Senior Warrants are secured by a security interest in all or substantially all of the Company's assets.

F-40



        Under the terms of the Senior Convertible Notes, we are required to make monthly payments of accrued interest beginning on November 1, 2004. In addition, the Senior Convertible Notes provide for monthly payments of principal in equal monthly increments of $157,813 thereof, plus accrued interest, commencing December 1, 2004. The Company made principal payments of $1,563 in December 2004 and $1,453,831 in 2005, $67,500 was also converted into common stock during 2005. The Senior Convertible Notes bear interest at an initial rate equal to the prime rate plus two percent (2%), subject to a six percent (6%) floor. The interest rate on the Senior Convertible Notes is subject to reduction on a month-by-month basis if specified conditions are met. In particular, if (a) we register the common stock underlying the Senior Convertible Notes and Senior Warrants on a registration statement declared effective by the Securities and Exchange Commission and (b) our common stock is trading at a 25% or greater premium to the note conversion price, then the interest rate will be adjusted downward by 2.0% for each incremental 25% increase over the note conversion price.

        Alternatively, if (x) we have not registered such common stock under an effective registration statement, but (y) our common stock is trading at a 25% or greater premium to the note conversion price, and then the interest rate will be adjusted downward by 1.0% for each incremental 25% increase over the note conversion price. The effective interest rate as of December 31, 2004 and 2005 was 7.25%.

        For any cash payments we make on the Senior Convertible Notes (e.g., any amounts due that are not converted into common stock), we are required to pay an amount equal to 102% of the principal amount due. Accordingly, an additional principal amount of $101,000 has been included in outstanding Senior Convertible Notes and in the related discounts on long-term obligations. In addition, we can prepay the note at any time upon payment of an amount equal to 110% of the then outstanding principal balance, plus accrued and unpaid interest.

        The Senior Investors have the option at any time to convert any or all of the outstanding principal and accrued and unpaid interest on the Senior Convertible Notes into shares of our common stock at a conversion price of $1.35 per share. In addition, for each monthly payment under the note, the Senior Investors will be obligated to convert a portion of the monthly payment into common stock at the applicable conversion price, so long as:


        The terms of the Senior Convertible Notes and Senior Warrants prohibit conversion of the notes or exercise of the warrants to the extent that conversion of the notes and exercise of the warrants would result in any holder thereof, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. A holder may waive the 4.99% limitation upon 75 days' prior written notice to us. Also, this limitation does not preclude the holder from converting or exercising the

F-41


note or warrant and selling shares underlying the note or warrant in stages over time where each stage does not cause the holder and its affiliates to beneficially own shares in excess of the limitation amount.

        As security for our obligations to the Senior Investors, we, along with our wholly-owned subsidiary Public Safety Group, Inc. ("PSG"), granted to the Senior Investors a blanket security interest in all of our assets, and we entered into a stock pledge with the Senior Investors for the capital stock in PSG. If an event of default occurs under the Senior Convertible Notes or the other related investment agreements, 120% of the unpaid principal balance on the Senior Convertible Notes, plus accrued interest and fees, shall become immediately due and the Senior Investors shall be entitled to payment of a default interest rate of 1.5% per month on all amounts due under the Senior Convertible Notes. Such events of default include the following:

        As of December 31, 2004 the Company was in default of one of its December 1 principal payments. The Company cured this default on January 5, 2005 and has received a waiver from the Senior Investors, thus avoiding any penalties.

        Upon an event of default, the Senior Lenders will be entitled to specified remedies, including remedies under the Uniform Commercial Code.

        We have registered with the Securities and Exchange Commission for resale the shares of common stock that are issuable upon conversion of the Senior Convertible Notes and upon exercise of the Senior Warrants. If we fail to comply with our registration obligations, the Senior Investors will be entitled to certain specified remedies, including monetary liquidated damages. In particular, for each 30 days (or such pro rated number of days) that we are out of compliance with our registration

F-42



obligations, we will be subject to a liquidated damage assessment of 2% of the original principal amount of the Senior Convertible Notes.

        Each Senior Investor has agreed, pursuant to the Senior Purchase Agreement, that neither it nor any of its affiliates and investment partners will (and will not cause any other person or entity, directly or indirectly or indirectly, to) engage in "short sales" of our common stock for as long as any Senior Convertible Notes held by it remain outstanding. "Short sales" are contracts for the sale of shares of stock that the seller does not own, or certificates which are not within the seller's control, so as to be available for delivery at the time when, under applicable rules, delivery must be made.

        On June 8, 2005, we entered into a Securities Purchase Agreement (the "Senior Purchase Agreement") with Laurus Master Fund Ltd ("Laurus"). Under the Senior Purchase Agreement, the Company issued a Secured Convertible Term Note (the "Senior Convertible Note") in the aggregate principal amount of $2,000,000, convertible into Common Stock of the Company in certain circumstances at $1.35 per share, and issued a warrant (the "Senior Warrant") to purchase an aggregate of 444,444 shares of the Common Stock at a per share exercise price of $1.55. The aggregate consideration received by the Company, net of all fees and expenses, for the Senior Convertible Note and the Senior Warrant was approximately $1,841,000. The proceeds from this transaction are to be used for working capital purposes. The Company's obligations under the Senior Purchase Agreement and the Senior Convertible Notes are secured by a security interest in all or substantially all of the Company's assets.

        Under the terms of the Senior Convertible Note, we are required to make monthly payments of accrued interest only beginning on July 1, 2005. In addition, the Senior Convertible Note provides for monthly payments of principal in equal 1/32 increments thereof, plus accrued interest, commencing October 1, 2005. The Senior Convertible Note bears interest at an initial rate equal to the prime rate plus two percent (2%), subject to a six percent (6%) floor. The interest rate on the Senior Convertible Note is subject to reduction on a month-by-month basis if the following specified conditions are met. If (a) we register the common stock underlying the Senior Convertible Note and Senior Warrant on a registration statement declared effective by the Securities and Exchange Commission and (b) our common stock is trading at a 25% or greater premium to the note conversion price, then the interest rate will be adjusted downward by 2.0% for each incremental 25% increase over the note conversion price. Alternatively, if (x) we have not registered such Common stock under an effective registration statement, but (y) our common stock is trading at a 25% or greater premium to the note conversion price, and then the interest rate will be adjusted downward by 1.0% for each incremental 25% increase over the note conversion price. In no event shall the interest rate be less than 0%.

        For any cash payments we make on the Senior Convertible Note (e.g., any amounts due that are not converted into common stock), we are required to pay an amount equal to 102% of the principal amount due. In addition, we can prepay the note at any time upon payment of an amount equal to 110% of the then outstanding principal balance, plus accrued and unpaid interest.

        Laurus has the option at any time to convert any or all of the outstanding principal and accrued and unpaid interest on the Senior Convertible Note into shares of our common stock at a conversion

F-43



price of $1.35 per share. In addition, for each monthly payment under the note, Laurus will be obligated to convert a portion of the monthly payment into common stock at the applicable conversion price, so long as:

        The terms of the Senior Convertible Note and Senior Warrant prohibit conversion of the note or exercise of the warrant to the extent that conversion of the note and exercise of the warrant would result in any holder thereof, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. A holder may waive the 4.99% limitation upon 75 days' prior written notice to us. Also, this limitation does not preclude the holder from converting or exercising the note or warrant and selling shares underlying the note or warrant in stages overtime where each stage does not cause the holder and its affiliates to beneficially own shares in excess of the limitation amount.

        As security for our obligations to Laurus, we, along with our wholly-owned subsidiary Public Safety Group, Inc. ("PSG"), have granted to Laurus a blanket security interest in all of our assets, and we have entered into a stock pledge with Laurus for the capital stock in PSG. If an event of default occurs under the Senior Convertible Note or the other related investment agreements, 120% of the unpaid principal balance on the Senior Convertible Note, plus accrued interest and fees, shall become immediately due and Laurus shall be entitled to payment of a default interest rate of 1.5% per month on all amounts due under the Senior Convertible Note. Such events of default include the following:

F-44


Upon an event of default, Laurus will be entitled to specified remedies, including remedies under the Uniform Commercial Code.

        We have agreed to register with the Securities and Exchange Commission for resale the shares of common stock that are issuable upon conversion of the Senior Convertible Note and upon exercise of the Senior Warrant. Under the registration rights agreement, we were obligated to file a registration statement with the Securities and Exchange Commission on or before July 8, 2005, and to use reasonable commercial efforts to have the registration statement declared effective not later than September 6, 2005. The resale registration statement was initially filed with the Securities and Exchange Commission on July 8, 2005 for the shares underlying the Senior Convertible Note and Senior Warrant. If we fail to comply with our registration obligations, Laurus will be entitled to certain specified remedies, including monetary liquidated damages. In particular, for each 30 days (or such pro rated number of days) that we are out of compliance with our registration obligations, we will be subject to a liquidated damage assessment of 2% of the original principal amount of the Senior Convertible Note. As of December 31, 2005, this registration statement has not been declared effective, therefore, the Company has approximately $113,000 reserved for payment of liquidating damages. These damages were limited by a portion that had been waived by Laurus during 2005.

        Each Senior Investor has agreed, pursuant to the Senior Purchase Agreement, that neither it nor any of its affiliates and investment partners will (and will not cause any other person or entity, directly or indirectly, to) engage in "short sales" of our common stock for as long as any Senior Convertible Notes held by it remain outstanding. "Short sales" are contracts for the sale of shares of stock that the seller does not own, or certificates which are not within the seller's control, so as to be available for delivery at the time when, under applicable rules, delivery must be made.

Subordinated Convertible Term Notes

        On September 29, 2004, we entered into a Securities Purchase Agreement (the "Subordinated Purchase Agreement") with The Shaar Fund, Ltd. ("Shaar") and other existing shareholders of the Company and accredited investors (collectively, the "Subordinated Investors") for $4,950,000. Under the Subordinated Purchase Agreement, the Company issued unsecured convertible term notes (the "Subordinated Convertible Notes") in the aggregate principal amount of $4,950,000, convertible into common stock of the Company in certain circumstances at $1.35 per share, and issued warrants (the "Subordinated Warrants") to purchase an aggregate of 1,099,997 shares of our common stock at an exercise price of $1.55 per share. The proceeds from this transaction were used in part to finance a portion of the Aether Acquisition and will be used in part for working capital purposes.

F-45


        Under the terms of the Subordinated Convertible Notes, we are required to make monthly payments of accrued interest only beginning on November 1, 2004. In addition, the Subordinated Convertible Notes provide for monthly payments of principal in equal monthly increments of $154,688 thereof, plus accrued interest, commencing February 1, 2005, which payments may be made in shares of common stock at the option of each note holder. The Subordinate Investors converted $135,000 of these notes in 2004 and $1,996,420 in 2005. They also made principal payments of $454,380 in 2005. The Subordinated Convertible Notes bear interest at an initial rate equal to the prime rate plus seven and one-half percent (7.5%), subject to an eleven percent (11%) floor.

        We may prepay the Subordinated Convertible Notes at any time upon payment of an amount equal to 110% of the then outstanding principal balance, plus accrued and unpaid interest. Upon any such prepayment, the Senior Convertible Notes must also be prepaid. The Subordinated Investors have the option at any time to convert any or all of the outstanding principal and accrued and unpaid interest on the Subordinated Convertible Notes into shares of our common stock at a conversion price of $1.35 per share. During 2004, certain subordinated investors converted an aggregate principal amount of $135,000 into 100,000 shares of the Company's common stock.

        The terms of the Subordinated Convertible Notes and Subordinated Warrants prohibit conversion of the notes or exercise of the warrants to the extent that conversion of the notes and exercise of the warrants would result in any holder thereof, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. A holder may waive the 4.99% limitation upon 75 days' prior written notice to us. Also, this limitation does not preclude the holder from converting or exercising the note or warrant and selling shares underlying the note or warrant in stages over time where each stage does not cause the holder and its affiliates to beneficially own shares in excess of the limitation amount.

        If an event of default occurs under the Subordinated Convertible Notes or the other related investment agreements, the unpaid principal balance on the Subordinated Convertible Notes, plus accrued interest, shall, at the noteholder's option, become immediately due and the Subordinated Investors shall be entitled to payment of additional default interest at the rate of 2.0% per annum on all amounts due under the Subordinated Convertible Notes. Such events of default include the following:

F-46



        Upon an event of default, the rights and remedies of the Subordinated Investors will be subordinate to those of the Senior Investors pursuant to Subordination and Intercreditor Agreement dated as of September 30, 2004 by and among Laurus, as Collateral Agent, Shaar, as Purchaser Agent, Aether Systems, Inc., PSG and the Company.

        We have registered with the Securities and Exchange Commission for resale the shares of common stock that are issuable upon conversion of the Subordinated Convertible Notes and upon exercise of the Subordinated Warrants. If we fail to comply with our registration obligations, the Subordinated Investors will be entitled to certain specified remedies, including monetary liquidated damages. In particular, for each 30 days (or such pro rated number of days) that we are out of compliance with our registration obligations, we will be subject to a liquidated damage assessment of 2% of the original principal amount of the Subordinated Convertible Notes.

        Each Subordinated Investor has agreed, pursuant to the Subordinated Purchase Agreement, that neither it nor any of its affiliates and investment partners will (and will not cause any other person or entity, directly or indirectly, to) engage in "short sales" of our common stock for as long as any Subordinated Convertible Notes held by it remain outstanding.

        We entered into a Securities Purchase Agreement, effective as of May 31, 2005, (the "Subordinated Purchase Agreement") with existing shareholders of the Company and other accredited investors (collectively, the "Subordinated Investors"). Under the Subordinated Purchase Agreement, the Company issued Convertible Term Notes (the "Subordinated Convertible Notes") in the aggregate principal amount of $2,794,723,convertible into Common Stock of the Company in certain circumstances at $1.35 per share, and issued warrants (the "Subordinated Warrants") to purchase an aggregate of 828,066 shares of the Common Stock at a per share exercise price of $1.50. The aggregate consideration received by the Company, net of all fees and expenses, for such Subordinated Convertible Notes and Subordinated Warrants was approximately $2,411,000. The proceeds from this transaction are to be used for working capital purposes. The Subordinated Convertible Notes were issued at a purchase price equal to $900 for each $1,000 of principal amount of the Note.

        Certain Subordinated Investors purchased additional Subordinated Convertible Notes in the aggregate principal amount of $450,000 and received additional Subordinated Warrants to purchase an aggregate of 133,333 shares of Common Stock at a per share exercise price of $1.50. The aggregate consideration received by the Company net of all fees and expenses for such Subordinated Convertible

F-47



Notes and Subordinated Warrants was $404,500, which was paid by the Subordinated Investors on July 8, 2005.

        Under the terms of the Subordinated Convertible Notes, we are required to make quarterly payments of accrued interest only beginning on September 1, 2005. In addition, the Subordinated Convertible Notes provide for quarterly payments of principal in equal increments thereof, plus accrued interest, commencing September 1, 2006 through May 31, 2008, which payments may be made in shares of common stock at the option of each note holder. The Subordinated Convertible Notes bear interest at nine percent (9%) per annum. Each Subordinated Convertible Note was issued at a purchase price equal to $900 for each $1,000 of principal amount of the Note.

        We may prepay the Subordinated Convertible Notes at any time upon payment of an amount equal to 120% of the then outstanding principal balance, plus accrued and unpaid interest. Upon any such prepayment, the Senior Convertible Note must also be prepaid. The Subordinated Investors have the option at any time to convert any or all of the outstanding principal and accrued and unpaid interest on the Subordinated Convertible Notes into shares of our common stock at a conversion price of $1.35 per share.

        The terms of the Subordinated Convertible Notes and Subordinated Warrants prohibit conversion of the notes or exercise of the warrants to the extent that conversion of the notes and exercise of the warrants would result in any holder thereof, together with its affiliates, beneficially owning in excess of 4.99% of our outstanding shares of common stock. A holder may waive the 4.99% limitation upon 75 days' prior written notice to us. Also, this limitation does not preclude the holder from converting or exercising the note or warrant and selling shares underlying the note or warrant in stages over time where each stage does not cause the holder and its affiliates to beneficially own shares in excess of the limitation amount.

        If an event of default occurs under the Subordinated Convertible Notes or the other related investment agreements, the unpaid principal balance on the Subordinated Convertible Notes, plus accrued interest, shall, at the note holder's option, become immediately due and the Subordinated Investors shall be entitled to payment of additional default interest at the rate of 2.0% per annum on all amounts due under the Subordinated Convertible Notes. Such events of default include the following:

F-48



        Upon an event of default, the rights and remedies of the Subordinated Investors will be subordinate to those of the Senior Investors pursuant to a Subordination and Intercreditor Agreement dated as of September 30, 2004 (as amended, supplemented or otherwise modified from time to time) by and among Laurus, as Collateral Agent, Shaar, as Purchaser Agent, Aether Systems, Inc., PSG and the Company.

        We have agreed to register with the Securities and Exchange Commission for resale the shares of common stock that are issuable upon conversion of the Subordinated Convertible Notes and upon exercise of the Subordinated Warrants. Under the registration rights agreement, we were obligated to file a registration statement with the Securities and Exchange Commission on or before July 8, 2005, and to use reasonable commercial efforts to have the registration statement declared effective not later than September 6, 2005. The resale registration statement was initially filed with the Securities and Exchange Commission on July 8, 2005 for the shares underlying the Subordinated Convertible Notes and Subordinated Warrants. If we fail to comply with our registration obligations, the Subordinated Investors will be entitled to certain specified remedies, including monetary liquidated damages. In particular, for each 30 days (or such pro rated number of days) that we are out of compliance with our registration obligations, we will be subject to a liquidated damage assessment of 2% of the original principal amount of the Subordinated Convertible Notes. As of December 31, 2005, this registration statement has not been declared effective, therefore, the Company has approximately $202,000 reserved for payment of liquidating damages. These damages were limited by a portion that had been waived by one of the Subordinated Investors during 2005.

        Each Subordinated Investor has agreed, pursuant to the Subordinated Purchase Agreement, that neither it nor any of its affiliates and investment partners will (and will not cause any other person or entity, directly or indirectly, to) engage in "short sales" of our common stock for as long as any Subordinated Convertible Notes held by it remain outstanding.

2004 and 2005 Senior and Subordinate Notes

        The Senior Notes' features discussed above; such as a variety of conversion options, a variable interest rate feature, events of default and a variable liquidated damages clause are considered embedded derivative financial instruments. These features are described below, as follows:

F-49


        The Subordinate Notes includes certain features that are considered embedded derivative financial instruments, such as a variety of conversion options, a variable interest rate feature, events of default and a variable liquidated damages clause. These features are described below, as follows:

        In conjunction with the Senior Notes, the Company issued warrants to purchase 1,566,666 shares of common stock. In conjunction with the Subordinate Notes, the Company issued warrants to purchase

F-50



2,061,396 shares of common stock. The Company also issued warrants to the Investment Banker to purchase 892,615 shares of common stock in connection with services rendered related to the 2004 and 2005 notes.

        As of September 30, 2005, the Company had incorrectly calculated certain interest obligations on certain subordinated notes issued by the Company in September 2004. Accordingly, the Company has corrected the error, and as of December 31, 2005 is current with respect to its obligations under the September 2004 subordinated notes.

        The Company entered into an Amendment and Waiver with Laurus, dated as of August 31, 2005, pursuant to which the Company was permitted to defer the payment of the monthly principal amounts due and payable for the months of September, October, November and December 2005 under both (a) the Secured Convertible Term Note in the original principal amount of $5,000,000 issued by the Company to Laurus on September 29, 2004 (the "September 2004 Note"), and (b) the Secured Convertible Term Note in the original principal amount of $2,000,000 issued by the Company to Laurus on June 8, 2005 (the "June 2005 Note"), such aggregate deferred principal amounts being equal to $625,000 and $187,500,respectively. The deferred principal amount under the September 2004 Note is now due on September 29, 2007, the maturity date of that note, and will be paid at the same time the final payments due with respect to that note upon maturity. The deferred principal amount under the June 2005 Note is now due on June 7, 2008, the maturity date of that note, and will be paid at the same time the final payments due with respect to that note upon maturity. The Company will remain obligated to pay all monthly interest amounts under these notes as they are currently due.

        Pursuant to this Amendment and Waiver, the Company issued an aggregate of 612,166 shares of its Common Stock as consideration for this principal payment deferral. The Company entered into a Registration Rights Agreement dated as of August 31, 2005(the "Registration Rights Agreement") pursuant to which the Company has agreed to file a registration statement with the Securities and Exchange Commission (the "SEC") covering the resale of these shares of Common Stock on or before August 31, 2006.

        The Company also entered into Amendment and Waivers, dated as of August 31, 2005, pursuant to which certain Subordinated Investors allowed the Company to defer the payment of the monthly principal amounts due and payable for the months of September, October, November and December 2005 under the Convertible Term Notes in the aggregate original principal amount of $2,800,000 issued by the Company to the Subordinated Investors on September 29, 2004 (the "Subordinated Notes"), such aggregate deferred principal amount being equal to $350,004. The deferred principal amount under each Subordinated Note is now due on September 29, 2007, the maturity date of each such note, and will be paid at the same time the final payments due with respect to each such note upon maturity. The Company will remain obligated to pay all monthly interest amounts under these notes as they are currently due.

        Pursuant to these Amendment and Waivers, the Company issued an aggregate of 263,705 shares of its Common Stock to the Subordinated Investors as consideration for this principal payment deferral. The Company entered into the Registration Rights Agreement with each of the Subordinated Investors, pursuant to which the Company has agreed to file a registration statement with the SEC covering the resale of these shares of Common Stock on or before August 31, 2006.

F-51


        On July 8, 2005, the Company made a payment of $39,061 to a holder of a senior convertible note issued by the Company on September 29, 2004 to fully pay all principal and interest on the Note. In conjunction with this repayment, the holder surrendered a warrant to purchase 11,111 shares of the Company's $0.0001 par value common stock.

        Certain holders of convertible term notes issued by the Company on September 29, 2004 and May 31, 2005 did not permit the Company to defer such principal payments, but instead waived certain provisions of those notes, specifically regarding anti-dilution adjustments of the Fixed Conversion Price that would otherwise have been triggered as a result of the issuance of the above described shares in connection with the debt deferral. In consideration of these waivers, the warrants held by these note holders were modified to reflect an exercise price of $1.35.

        The accounting treatment of the derivatives and warrants requires that the Company record the derivatives and the warrant at their relative fair value as of the inception date of the agreement, and at fair value as of each subsequent balance sheet date. Any change in fair value will be recorded as non-operating, non-cash income or expense at each reporting date. If the fair value of the derivatives and warrants is higher at the subsequent balance sheet date, the Company will record a non-operating, non-cash charge. If the fair value of the derivatives and warrants is lower at the subsequent balance sheet date, the Company will record non-operating, non-cash income. As of December 31, 2004 and 2005, respectively, the derivatives were valued at $6,024,677 and $1,011,543 for the 2004 and 2005 notes. Conversion related derivatives were valued using the Binomial Option Pricing Model with the following assumptions: dividend yield of 0%; annual volatility of 83% to 118%; and risk free interest rate of 2.89% to 4.4% as well as probability analysis related to trading volume restrictions. The remaining derivatives were valued using other binomial models and measuring the impact of the derivative on the expected interest payment amount over the life of the Note. The Warrants issued with the 2004 and 2005 debt financings classified as liabilities were valued at $1,483,511 and $2,847,019 using the Black Scholes Option Pricing model with the following assumptions: dividend yield of 0%; annual volatility of 110% and risk-free interest rate of 4.4%, and dividend yield of 0%; annual volatility of 128% and risk-free interest rate of 3.6%, as of December 31, 2005 and 2004, respectively. Both the derivatives and warrants were classified as long-term liabilities.

        At the time of issuance, the initial relative fair value assigned to the embedded derivatives was $3,714,589 and $2,031,414 for the 2004 and 2005 notes, respectively. The initial relative fair value assigned to the warrants was $1,912,639 and $1,233,153 for the 2004 and 2005 notes, respectively.

        Both the derivatives and the warrants were recorded as discounts to the Notes and are being amortized to interest expense over the expected term of the debt, using the effective interest method. At December 31, 2005, the unamortized discount on the Notes was $2,307,679 and $3,396,454 for 2004 and 2005 notes, respectively. The effective interest rate on the Notes for the period ended December 31, 2005 and 2004 ranged between 77% and 136% based on the frequency of principal payments as well as actual payments made. At December 31, 2004, the unamortized discount on the Notes was $5,971,662 for the 2004 debt.

F-52



Other Debt

        The key provisions of the Company's long-term notes and debentures issued prior to 2004 are as follows:

F-53



        During the quarter ended March 31, 2004, the Company received the final advances totaling $1,000,000, pursuant to this note agreement. In March 2004, at the request of Shaar, the Company issued Thomas J. Colatosti, the chairman of the Board, a $375,000 note and Shaar a $2,125,000 note (collectively the Investors) in exchange for the October 31, 2003, $2,500,000 7% Secured Convertible Promissory Note due Shaar. The terms of the notes require the principal and accrued interest at 7% to be repaid on October 1, 2005. In the event that the Company completes a private placement of equity securities resulting in gross proceeds of at least $5,000,000 on or before June 30, 2004 the principal amount and accrued interest due under the notes are convertible, at the option of the Investors, into the securities sold in such transaction at a conversion price equal to the sale price of such securities. Upon completion of such an equity transaction, the Investors also have the right to request repayment of the note. The Investors may, at any time, elect to convert some or all of the notes into shares of the Company's common stock at a conversion price of $0.75 per share or into shares of the Company's series C preferred stock at a conversion price of $100 per share.

        Pursuant to the Agreement entered into in March 2004, the Investors converted the remaining $2,352,250 of these notes into shares of the Company's series C convertible preferred stock at the stipulated per share conversion price of $100 per share. During March 2004, Shaar, in a separate transaction, converted $1,777,500 of this note into shares of the Company's series C convertible preferred stock at the stipulated per share conversion price of $100 per share. In March 2004, Shaar, in connection with a securities purchase agreement, paid for a portion of their purchased stock and warrants by canceling $347,500 of this note.

F-54



        In 2005, it was determined that the Convertible Notes contained an embedded derivative known as a Conversion Price Adjustment Provision which needed to be separated from the host contract and accounted for separately. The derivative is known as the Conversion Price Adjustment Provision and is described as follows:

        If, prior to June 30, 2004, the Company completes a private placement of equity securities of the Company for an aggregate sale price of at least $5 million, upon the closing of the transaction, the principal and the accrued interest of the Note, shall, at the option of the holder, either (i) be converted into shares of the current financing securities at a conversion price equal to the price per share at which the current financing securities are issued of (ii) immediately be paid in cash.

        The accounting treatment of the derivative requires that the Company record the derivative at their relative fair value as of the inception date of the agreement, and at fair value as of each subsequent balance sheet date. Any change in fair value will be recorded as non-operating, non-cash income or expense at each reporting date. If the fair value of the derivative is higher at the subsequent balance sheet date, the Company will record a non-operating, non-cash charge. If the fair value of the derivatives and warrants is lower at the subsequent balance sheet date, the Company will record non-operating, non-cash income. As of December 31, 2003, the derivative was valued at $310,603 and was recorded as a liability. As of December 31, 2004 and 2005, the derivative was valued at $0 and $0 because the debt had been retired. The derivative was valued as of December 31, 2003 using the Binomial Option Pricing Model with the following assumptions: stock price of $.35 to $1.61; exercise price of $.75; annual volatility of 87% to 141%; and risk free interest rate of 0.96% to 1.51%. The derivative features are being accounted for properly as part of the current year restatement.

        On April 28, 2005, The Shaar Fund Ltd. loaned $250,000 to the Company. The loan allowed for interest at 10% per annum and was paid in full in June 2005 in conjunction with the Company's June financing activities.

        As of December 31, 2003, all existing long-term obligations were amended to provide, among other things, that all accrued interest be repaid on October 1, 2005. In connection with the above conversions of notes during 2004, Shaar also converted all accrued interest due thereon into shares of the Company's common stock and series C convertible preferred stock at their respective stipulated per share conversion prices of $0.75 and $100 per share.

        The conversion and exercise prices of the Company's convertible instruments, options and warrants discussed here and elsewhere were determined by individual negotiation between the Company and the individual security holders or grantees.

        Primarily all of the Company's interest expense during 2005 and 2004 related to obligations due Shaar. During 2005 and 2004, interest expense to Shaar was approximately $226,000 and $176,000, respectively.

F-55


NOTE M—SEGMENT INFORMATION

        In the fourth quarter of fiscal year 2005, the Company's consolidated operations were divided into three segments: Law, Fire and Biometric. Prior to this segmentation of the business management evaluated the business as one consolidated operation. For presentation and comparability purposes the allocation of costs between segments for prior periods have been estimated.

        The Company evaluates performance and allocates resources based on revenues and operating income (loss). Operating income (loss) for each segment includes selling, general and administrative expenses directly attributable to the segment in addition to those allocated as a percentage based on the segments revenues. The segmentation of operating Income as noted above and detailed below reflects how management now evaluates its business. Assets for the company are commingled and are related to all operating segments. Management does not evaluate or identify the operating assets of the segments separately.

        Geographically North American sales accounted for approximately 100% of the Company's total sales for fiscal years 2005, 2004 and 2003.

        Summarized financial information concerning our reportable segments is shown in the following table:

 
  For the Years Ended December 31,
 
 
  2005
  2004
  2003
 
 
  Restated

  Restated

  Restated

 
Revenue:                    
Law   $ 10,524,938   $ 4,482,778   $  
Fire     3,221,086     881,196      
Biometrics     480,071     356,977     215,481  
   
 
 
 
  Consolidated Revenue     14,226,095     5,720,951     215,481  
   
 
 
 
Segment operating income                    
Law     (3,817,866 )   (1,463,095 )    
Fire     (1,555,788 )   (590,056 )    
Biometrics     (2,914,528 )   (4,384,310 )   (3,010,852 )
   
 
 
 
  Total Segment Operating Income     (8,288,182 )   (6,437,461 )   (3,010,852 )
   
 
 
 
Reconciliation to net loss                    
Interest expense     (4,521,344 )   (1,415,535 )   (1,909,788 )
Interest income     35,958     66,824      
Derivative and warrant fair value adjustments     9,154,951     (3,008,419 )   857,545  
Other expense     (54,767 )   (55,300 )   4,145  
   
 
 
 
  Net loss   $ (3,673,384 ) $ (10,849,891 ) $ (4,058,950 )
   
 
 
 

F-56


NOTE N—COMMITMENTS AND CONTINGENCIES

Operating Leases

        The Company does not own any real estate but conducts operations from four leased premises. These non-cancelable operating leases expire a various dates through 2009. In addition to base rent, the Company pays for property taxes, maintenance, insurance and other occupancy expenses according to the terms of the individual leases.

        In connection with the Company's acquisition of AMG in 2004, the Company entered into a sub-lease with Aether, which requires monthly lease payments in excess of existing market rates. Rent expense is recorded at market rate and charged on a straight- line basis through August 31, 2008, the termination date of the lease. The company has accrued a liability to reflect the net present value of the excess of cash payments over rent expense for the remaining term of the lease.

        Minimum rental commitments of non-cancelable operating leases are approximately as follows:

Year ending December 31,

   
2006   $ 1,260,000
2007     1,278,000
2008     866,000
2009     23,000
   
    $ 3,427,000
   

        Rental expense was approximately $753,000, $258,000 and $60,000 during 2005, 2004 and 2003, respectively.

Employment Agreements

        The Company has employment agreements with five employees. These agreements allow the continuation of the employee's salary in the event of termination without cause. The agreements also acknowledge the employee's eligibility to participate in the Company's bonus and option plans, the terms of which have not yet been established. Upon completion of one year of service during 2005, one employee is eligible for options for up to 300,000 shares. As of December 31, 2005, 2004 and 2003, the aggregate commitment under these agreements is approximately $275,000, $930,000 and $90,000, respectively.

Legal Proceeding

        Prior to our acquisition of PSG in June 2003, PSG was named as a defendant in a civil action initiated in the Superior Court Department in Hampden County, Commonwealth of Massachusetts by The Vince Group, Inc. ("TVG"). The case has since been removed to the United States District Court for the District of Massachusetts at the request of the Parties. The complaint claims that PSG is obligated to pay a percentage of certain of its revenues to TVG in consideration for a strategic business introduction allegedly made by an agent of TVG. PSG has denied the allegations and filed an answer in the litigation, and as of the date of this report the outcome of the litigation is pending. The claim is for an unspecified amount including actual damages, interest, and attorney's fees. Management believes

F-57



the claim is without merit and will settle out of court for an amount which will not have a material adverse affect on our business, financial condition or operating results.

Accrued Royalties

        From time to time, the Company licenses or sells products which may include technology obtained from third parties under a royalty agreement. These agreements obligate the company to pay the third party a fixed fee, or in some instances, a percentage of the associated revenue. The fees are generally due and payable only when software has been installed and accepted by the customer. For the years ended December 31, 2005 and 2004, royalty expense was approximately $178,000 and $23,000, respectively.

NOTE O—STOCKHOLDERS' EQUITY

Common Stock

        In August 2004, the Company's shareholders approved amendments to its articles of incorporation which increased the number of authorized shares of common stock from 60,000,000 to 85,000,000.

        During March 2004, the company entered into a securities purchase agreement with certain institutional and accredited investors pursuant to which the Company issued and sold an aggregate of 8,888,928 shares of common stock and warrants to purchase an aggregate of 4,444,464 shares of common stock. The investors paid an aggregate purchase price of $1.35 for each share of common stock and warrant to purchase 0.5 of a share of common stock, resulting in gross proceeds of approximately $12,000,000. In connection with the securities purchase agreement, the Investor paid for a portion of their purchased stock and warrants by canceling $347,500 of outstanding debt.

        The Warrants issued in conjunction with the sale of common stock on March 31, 2004, may be exercised at any time prior to June 8, 2009. Each Warrant contains anti-dilution protection through March 31, 2005, which has resulted in a reduction of the exercise price from $1.755 to $1.35 per share. Fifty percent (50%) of any unexercised portions of the Warrants are callable by the Company if the volume weighted average trading price per share of our common stock exceeds $4.3875 per share for ten (10) consecutive trading days and the Warrants have not been exercised after forty-five (45) days' prior notice from the Company.

        Under the Purchase Agreement, in the event that (i) an investor is not permitted to sell its securities hereunder for any reason for five (5) or more trading days (whether or not consecutive), (ii) any securities covered hereunder are not listed on an eligible trading market or (iii) our common stock is not listed or quoted, or is suspended from trading, on an eligible trading market for a period of three (3) trading days (whether or not consecutive), the Company will be required to pay a cash amount to the investors equal to one percent (1%) of the aggregate purchase price paid by the investors pursuant to the Purchase Agreement for the first month that such event occurs and one percent (1%) for each month thereafter in which such event remains uncured, in each case prorated for any partial month. If the Company fails to make any such payment in a timely manner, such payment shall bear interest at the rate of one percent (1%) per month (prorated for partial months) until paid in full.

F-58



Series A 7% Convertible Preferred Stock

        On January 1, 2005, BIO-key International, Inc., a Minnesota corporation ("BIO-key Minnesota"), consummated a merger (the "Reincorporation") with and into its wholly owned subsidiary, BIO-key International, Inc., a Delaware corporation ("BIO-key Delaware"), in order to reincorporate in the State of Delaware. The Reincorporation was effected pursuant to an Agreement and Plan of Merger dated as of December 30, 2004 (the "Merger Agreement") by and between BIO-key Minnesota and BIO-key Delaware. The Reincorporation was recommended was approved by the board of directors of both BIO-key Minnesota and BIO-key Delaware, Pursuant to the Merger Agreement, at the effective time of the Reincorporation: (i) each outstanding share of Common Stock of BIO-key Minnesota, $0.01 par value per share, was automatically converted into one share of Common Stock, $0.0001 par value per share, of BIO-key Delaware; (ii) each outstanding share of Series C 7% Convertible Preferred Stock of BIO-key Minnesota, $0.01 par value per share, was automatically converted into one share of Series A 7% Convertible Preferred Stock, $0.0001 par value per share, of BIO-key Delaware, with such Series A 7% Convertible Preferred Stock containing substantially identical terms and conditions as the Series C 7% Convertible Preferred Stock of BIO-key Minnesota; (iii) each option to purchase shares of BIO-key Minnesota's Common Stock granted by BIO-key Minnesota under any warrant, stock option plan or similar plan of BIO-key Minnesota outstanding immediately before the Reincorporation was, by virtue of the Merger Agreement and without any action on the part of the holder thereof, converted into and become an option to purchase, upon the same terms and conditions, the same number of shares of BIO-key Delaware common stock at an exercise price per share equal to the exercise price per share thereunder immediately before the Reincorporation; and (iv) each warrant, option or stock option plan of BIO-key Minnesota was assumed by, and continues to be, a warrant, option or plan of BIO-key Delaware.

        The Series A Preferred Stock accrues dividends of 7% payable semi-annually on June 15th, December 15th and on such date that the preferred stockholder elects to convert preferred stock to common stock in additional shares of its common stock. As of December 31, 2005, cumulative dividends in arrears were approximately $545,800.

Series B 9% Convertible Preferred Stock (BIO-key Minnesota)

        The Series B Preferred Stock accrues dividends of 9% payable semi-annually on June 15, December 15, and on such date that the preferred stockholder elects to convert preferred stock to common stock, in cash, or at the option of the Company, in additional shares of its common stock. As of December 31, 2003, cumulative dividends in arrears were approximately $86,000. The Series B shares are redeemable at the option of the Company, so long as the Company's common stock is eligible for quotation on the OTC Bulletin Board and the shares issuable upon conversion are subject to an effective registration statement. The Series B shares are convertible into shares of the Company's common stock at a per share conversion price equal to the lesser of $0.75 or a 22% discount to the average closing price of the common stock during the five trading days preceding conversion. The Series B shares have no voting rights.

        During March 2004, the Investor converted the remaining 4,180 shares of Series B 9% convertible preferred stock and $107,693 of dividends and accrued interest thereon into 5,257 shares of the Company's Series A preferred stock. All of the Company's Series A preferred stock is convertible into shares of the Company's common stock at a conversion price of $.75 per share.

F-59


Series C 7% Convertible Preferred Stock

        In March 2004, we designated 100,000 shares of preferred stock as Series C Convertible Preferred Stock (the "Series C Shares"), of which 62,182 are issued and outstanding at December 31, 2004. The Series C Shares accrue a cumulative annual dividend of 7% on the $100 face amount of such shares payable in shares of common stock on June 15 and December 15 each year, and on such date that the preferred stockholder elects to convert preferred stock to common stock. As of December 31, 2004, cumulative dividends in arrears were approximately $308,900. In the event of a liquidation, dissolution or winding up of the Company, the Series C Shares have a liquidation preference of $100 per share plus all accrued and unpaid dividends thereon prior to any payment or distribution to holders of our common stock. The Series C Shares are convertible into common stock at a conversion price of $.75 per share. The conversion price is subject to proportional adjustment in the event of stock splits, stock dividends or reclassifications. Subject to certain exceptions, in the event we issue additional shares of common stock at a purchase price less than the conversion price of the Series C Shares, the conversion price shall be lowered to such lesser price. In the event that the average closing bid price of our common stock is less than $1.00 per share for thirty (30) consecutive trading days at any time after March 3, 2007, we will be required to redeem the Series C Shares by payment of $100 per share plus all accrued and unpaid dividends due thereon.

        We are required to obtain the consent of the holders of a majority of the Series C Shares in order to, among other things, issue any shares of preferred stock that are equal to or have a preference over the Series C shares or issue any shares of preferred stock, rights, options, warrants, or any other securities convertible into common stock of the Company, other than those issued to employees of the Company in the ordinary course of their employment or to consultants or other persons providing services to the Company so long as such issuances do not exceed the conversion rights for more than 500,000 shares of common stock. We are also required to obtain such consent in order to, among other things, complete a sale or other disposition of any material assets, complete an acquisition of a material amount of assets, engage in a merger, reorganization or consolidation, or incur or guaranty any indebtedness in excess of $50,000.

F-60



Warrants

        The Company has issued warrants to certain creditors, investors, investment bankers and consultants. A summary of warrant activity is as follows:

 
  Outstanding
  Price
per share

  Expiration
date

  Exercisable at
December 31,

 
Balance, December 31, 2002   5,857,682             5,723,682  
Granted to consultants   200,000   $ 0.49   2006   200,000  
Expired   (663,000 ) $ 0.86–$7.50     (529,000 )
   
           
 
Balance, December 31, 2003   5,394,682             5,394,682  
   
           
 

Sold in connection with private placement

 

4,444,464

 

$

1.35

 

2009

 

4,444,464

 
Sold in connection with convertible notes   2,222,219   $ 1.55   2009   2,222,219  
Granted to consultants and Investment bankers   1,214,667   $ 0.97–$1.35   2009   1,114,667  
Exercised   (3,000 ) $ 0.65     (3,000 )
Repurchased   (567,000 ) $ 0.38–$1.00     (567,000 )
Expired or cancelled   (561,932 ) $ 0.45–$3.00     (561,932 )
   
           
 
Balance, December 31, 2004   12,144,100             12,044,100  
   
           
 

Sold in connection with convertible notes

 

1,425,843

 

$

0.90–$1.55

 

2010

 

1,425,843

 
Granted to consultants and Investment bankers   271,948   $ 1.35   2010   271,948  
Exercised   (525,000 ) $ 1.00–$1.35     (525,000 )
Expired or cancelled   (128,611 ) $ 0.90–$1.31     (128,611 )
Vested during the year     $ 0.97–$1.35     75,000  
   
           
 
Balance, December 31, 2005   13,188,280             13,163,280  
   
           
 

        The estimated fair value of the warrants granted during 2005, 2004 and 2003 was $1,467,302, $2,466,839 and $67,000, respectively. The estimated fair value of the warrants granted to consultants and investment bankers was $234,148 and $534,201 of the $1,467,302 and $2,466,839 for the years 2005 and 2004, respectively. The fair value of warrants is estimated as of the grant date using the Black-Scholes pricing model utilizing the same assumptions described in the Stock-Based Compensation footnote. The estimated fair value of warrants granted for goods and services is being amortized to expense over the terms of the consulting agreements.

NOTE P—STOCK-BASED COMPENSATION

1996 Stock Option Plan

        During 1996, the Board of Directors and stockholders of the Company adopted the 1996 Stock Option Plan (the 1996 Plan). Under the 1996 Plan, 750,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 100% of fair market value for incentive stock options and 50% for all others. The term of stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the

F-61



terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The Plan terminates in May 2005.

1999 Stock Option Plan

        During 1999, the Board of Directors of the Company adopted the 1999 Stock Option Plan (the 1999 Plan). The 1999 Plan was not presented to stockholders for approval and thus incentive stock options are not available under the plan. Under the 1999 Plan, 2,000,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 85% of fair market value. The term of nonstatutory stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The 1999 Plan terminates in August 2009.

2004 Stock Option Plan

        On October 12, 2004, the Board of Directors of the Company approved the 2004 Stock Option Plan (the 2004 Plan). The 2004 Plan has not yet been presented to stockholders for approval and thus incentive stock options are not available under this plan. Under the terms of this plan, 4,000,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 85% of fair market value. The term of stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The Plan terminates in October 2014.

Non-Plan Stock Options

        Periodically, the Company has granted options outside of the 1996, 1999, and 2004 Plans to various employees and consultants. In the event of change in control, as defined, certain of the non-plan options outstanding vest immediately.

F-62



Summary of Option Information

        Information summarizing option activity is as follows:

 
  Number of Options
   
   
 
  Range of
exercise
price

  Weighted
average
exercise price

 
  1996 Plan
  1999 Plan
  2004 Plan
  Non Plan
  Total
Balance, as of December 31, 2002   390,380   1,836,669     1,963,000   4,190,049   0.19–6.42   0.77
Granted   130,000   150,000     2,460,000   2,740,000   0.20–1.32   0.89
Exercised     (193,743 )   (114,581 ) (308,324 ) 0.20   0.20
Expired or cancelled   (33,000 ) (616,257 )   (1,040,419 ) (1,689,676 ) 0.19–3.00   1.04
   
 
 
 
 
       
Balance, as of December 31, 2003   487,380   1,176,669     3,268,000   4,932,049   0.19–6.42   0.79
Granted       1,960,000   930,000   2,890,000   0.93–1.62   1.14
Exercised   (251,000 )       (251,000 ) 0.38   0.38
Expired or cancelled   (5,000 )     (40,000 ) (45,000 ) 0.50–3.22   0.80
   
 
 
 
 
       
Balance, as of December 31, 2004   231,380   1,176,669   1,960,000   4,158,000   7,526,049   0.19–6.42   0.94
Granted   18,018     831,000   700,000   1,549,018   0.38–1.34   0.90
Exercised   (96,668 ) (97,000 )   (60,000 ) (253,668 ) 0.38–0.91   0.77
Expired or cancelled   (2,730 ) (17,544 ) (738,140 ) (1,715,150 ) (2,473,564 ) 0.35-1.62   1.00
   
 
 
 
 
       
Balance, as of December 31, 2005   150,000   1,062,125   2,052,860   3,082,850   6,347,835        
Available for future grants, December 31, 2005     647,132   1,947,140     2,594,272        

        Additional information regarding outstanding options as of December 31, 2005 is as follows:

Shares under outstanding options
  Shares exercisable under
outstanding options

Range of
exercise prices

  Number of
shares

  Weighted
average
exercise
price

  Weighted
average
remaining
life
(in years)

  Number
exercisable

  Weighted
average
exercise
price

$0.19   60,000   $ 0.19   2.65   60,000   $ 0.19
0.29–0.40   837,456     0.33   2.47   822,046     0.33
0.46–0.69   1,808,000     0.55   2.99   1,303,332     0.53
0.86–1.05   646,519     0.97   5.47   396,519     0.95
1.10–1.62   2,947,860     1.22   5.90   2,324,520     1.20
6.42   48,000     6.42   2.12   48,000     6.42

        The weighted average fair value of options granted to employees and directors during 2005, 2004 and 2003 were $0.85, $0.68, and $0.62 per share, respectively. The fair value of each option grant is

F-63



estimated as of the date of the grant using the Black-Scholes option-pricing model utilizing the same assumptions presented in the proforma compensation disclosure section below.

        Non-Plan options were granted to consultants during 2005 and 2004 totaling 700,000 and 45,000 shares, respectively. Six hundred thousand of the options issued in 2005 vest ratably over a three-year period commencing in November 2005. The remaining 100,000 shares issued in 2005 vest ratably over a two-year period commencing in November 2005. The options issued in 2004 vest annually over a three-year period commencing in July 2005. The estimated fair value of these Non-Plan options granted to consultants in 2005 and 2004 were approximately $443,000 and $27,000, respectively.

        In February and March 2006, 1,798,000 Nonqualified Stock Options were granted to eligible employees.

NOTE Q—INCOME TAXES

        Deferred taxes are due to income tax credits and net operating loss carryforwards and to the temporary differences between the carrying values of certain assets and liabilities for financial reporting and income tax purposes.

        Significant components of deferred taxes are as follows at December 31:

 
  2005
  2004
  2003
 
 
  Restated

  Restated

  Restated

 
Current asset:                    
Accrued compensation   $ 37,000   $ 59,000   $ 20,000  
Accounts receivable allowance     63,000     29,000      

Non-current asset:

 

 


 

 

 

 

 

 

 
Basis differences in fixed assets     14,000     12,000     (11,000 )
Basis differences in intangible assets     (145,000 )   39,000      
Accrued interest and other     269,000     89,000     407,000  
Income tax credits     856,000     217,000     166,000  
Net operating loss carryforwards     16,782,000     11,796,000     9,070,000  
Valuation allowances     (17,876,000 )   (12,241,000 )   (9,652,000 )
   
 
 
 
    $   $   $  
   
 
 
 

        As of December 31, 2005 the Company has federal and state net operating loss carryforwards of approximately $47,122,000 and $16,491,000 respectively, subject to expiration between 2011 and 2025.

        These net operating loss carryforwards are subject to the limitations under Section 382 of the Internal Revenue Code due to changes in the equity ownership of the Company.

        A valuation allowance equal to the full amount of the deferred tax assets has been recorded due to the uncertainty of realization of the deferred tax assets due to operating loss history of the Company. The valuation allowance could be reduced or eliminated based on future earnings and future estimates of taxable income. Similarly, income tax benefits related to stock options exercised have not been recognized in the financial statements.

F-64



        A reconciliation of the effective income tax rate on operations reflected in the Statements of Operations to the US Federal statutory income tax rate is presented below.

 
  2005
  2004
  2003
 
 
  Restated

  Restated

  Restated

 
US Federal statutory income tax rate     34.0 %   34.0 %   34.0 %

Federal income tax provision (benefit) at statutory rate

 

$

(1,249,000

)

$

(3,689,000

)

$

(1,380,000

)
Derivative and warrant valuation adjustments     (3,113,000 )   1,023,000      
Other     (1,273,000 )   77,000     55,000  
Change in valuation allowance     5,635,000     2,589,000     1,325,000  
   
 
 
 
Provision (benefit) for income taxes   $   $   $  
   
 
 
 
Effective rate on operations     0.0 %   0.0 %   0.0 %

NOTE R—FAIR VALUES OF FINANCIAL INSTRUMENTS

        The Company's derivative financial instruments consist of embedded derivatives related to the $7,050,000 Senior Secured Convertible Term Note and the $8,194,723 Subordinate Unsecured Convertible Term Note ("Notes"). These embedded derivatives include certain conversion features and variable interest features. The Company also issued warrants to purchase shares of the Company's Common stock as part of the debt financing. The accounting treatment of derivatives and the warrants requires that the Company record the derivatives and the warrants as a liability at their relative fair values as of the inception date of the agreement, and at fair value as of each subsequent balance sheet date. Any change in fair value will be recorded as non-operating, non-cash income or expense at each reporting date. If the fair value of the derivatives or the warrant is higher at the subsequent balance sheet date, the Company will record a non-operating, non-cash charge. If the fair value of the derivatives or warrant is lower at the subsequent balance sheet date, the Company will record non-operating, non-cash income. As of December 31, 2005, the derivatives and warrants classified as liabilities were valued at $1,011,543 and $1,483,511 respectively. Conversion related derivatives were valued at each quarter end using the Binomial Option Pricing Model with the following assumptions: dividend yield of 0%; annual volatility ranging from 141% to 87%; and risk free interest rate ranging from .96% to 1.51% as well as probability analysis related to subsequent financing. In accordance with EITF 00-19, the derivatives are classified as long-term liabilities due to the possible monetary penalties associated with conversion features embedded within the debt instruments.

F-65


NOTE S—SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION

 
  Years ended December 31,
 
  2005
  2004
  2003
 
  Restated

  Restated

   
Cash paid for:            
  Interest   1,267,713   181,934  
Noncash Financing Activities:            
  Conversion of convertible debentures and notes, bridge notes and accrued interest into common stock   890,003   2,547,644   1,573,466
  Issuance of Series C preferred stock in exchange for Series B Preferred stock and cumulative dividends in arrears, thereon     525,668  
  Issuance of Series C preferred stock in exchange for debt     8,702,463  
  Issuance of common stock in exchange for options and warrants     99,222  
  Issuance of common stock in conjunction with PSG acquisition     3,608,940  
  Issuance of common stock and warrants in exchange for services     99,400  
  Trade receivables assumed by prior Shareholders of AMG     54,552  
  Offering costs     131,211  
  Conversion of short-term notes and penalties into long-term notes       9,300,170
  Issuance of common stock in exchange for Series A, Series B and Series C preferred stock and cumulative dividends in arrears, thereon   121,819   94,383   244,919
  Securities transferred from held-to-maturity to available-for-sale     1,000,000  
  Cashless exercise of options and warrants   164,075    
  Goodwill allocation adjustment   633,959    
  Issuance of warrants in exchange for financing fees   234,150   534,201  
  Issuance of common stock for financing fees related to payment deferral   788,284    
  Issuance of warrants in conjunction with convertible debt financing   1,233,153   1,912,639  
  Origination of embedded derivatives with debt financing   2,031,414   3,714,589  
  Origination of debt discounts with debt financing   690,609   941,160  

NOTE T—PROFIT SHARING PLAN

       The Company has established a savings plan under section 401(k) of the Internal Revenue Code. All employees of the Company, after completing one day of service are eligible to enroll in the 401(k) plan. Participating employees may elect to defer a portion of their salary on a pre-tax basis up to the limits as provided by the IRS Code. The Company is not required to match employee contributions but may do so at its discretion. The Company made no contributions during the three years ended December 31, 2005.

NOTE U—EARNINGS PER SHARE "EPS"

        The Company's basic EPS is calculated using net earnings and the weighted-average number of shares outstanding during the reporting period. Diluted EPS includes the effect from potential issuance of common stock, such as stock issuable pursuant to the exercise of stock options and warrants and the assumed conversion of convertible notes and preferred stock.

F-66



        The reconciliation of the numerators and denominators of the basic and diluted EPS calculations was as follows for the following fiscal years ended December 31:

 
  2005
  2004
  2003
 
 
  Restated

  Restated

  Restated

 
Numerator:                    
  Net loss     (3,673,384 )   (10,849,891 )   (4,058,950 )
    Dividends accumulated on cumulative preferred stock     (313,517 )   (385,355 )   (136,755 )
   
 
 
 
  Loss available to common shareholders (basic eps)     (3,986,901 )   (11,235,246 )   (4,195,705 )
   
 
 
 
    Adjustment for interest expense and debt conversion features     (2,036,945 )        
   
 
 
 
  Net earnings, adjusted (diluted eps)     (6,023,846 )   (11,235,246 )   (4,195,705 )
   
 
 
 

Denominator:

 

 

 

 

 

 

 

 

 

 
  Weighted-average shares used to compute basic EPS     44,787,807     34,806,201     17,543,586  
    Effect of dilutive securities:                    
      Convertible notes     7,258,496          
   
 
 
 
  Weighted-average shares used to compute diluted EPS     52,046,303     34,806,201     17,543,586  
   
 
 
 

Earnings per share

 

 

 

 

 

 

 

 

 

 
  Basic   $ (0.09 ) $ (0.32 ) $ (0.24 )
  Diluted   $ (0.12 ) $ (0.32 ) $ (0.24 )

        The following table summarizes the potential weighted average shares of common stock that were excluded from the diluted per share calculation, because the effect of including these potential shares was anti-dilutive.

 
  Years ended December 31,
 
  2005
  2004
  2003
Preferred Stock   5,971,755   5,556,376   1,876,500
Convertible Debt     2,926,942   2,185,653
Stock Options   1,456,349   2,205,895   1,164,967
Warrants   188,009   1,034,070   155,533
   
 
 
Potentially dilutive shares   7,616,113   11,723,283   5,382,653
   
 
 

F-67


        Items excluded from the diluted per share calculation because the exercise price was greater than the average market price of the common shares:

 
  Years ended December 31,
 
  2005
  2004
  2003
Stock options   4,024,544   218,014   1,876,742
Warrants   8,565,442   4,365,829   4,767,932
   
 
 
Total   12,589,986   4,583,843   6,644,674
   
 
 

        Had the 2006 Financing taken place prior to the year-ended December 31, 2005, potential common shares would have been increased by 1,428,571 shares. These shares would have been anti-dilutive and would have been excluded from the EPS calculation.

NOTE V—RECLASSIFICATIONS

        Certain amounts in the 2004 and 2003 financial statements have been reclassified to conform to the 2005 presentation. These reclassifications had no effect on the previously reported net loss or stockholders' equity (deficit).

NOTE W—EVENTS OCCURRING SUBSEQUENT TO DECEMBER 31, 2005

        Effective as of January 23, 2006, BIO-key International, Inc. (the "Company") entered into an Amendment and Waiver (the "Secured Notes Amendment and Waiver") with Laurus in connection with the Secured Convertible Notes (the "Secured Notes") currently held by Laurus.

        Under the Secured Notes Amendment and Waiver, the Secured Notes issued by the Company to Laurus on September 29, 2004 in the aggregate principal amount of $5,000,000 (the "September 2004 Note") and on June 7, 2005 in the aggregate principal amount of $2,000,000 (the "June 2005 Note") were amended as follows: (i) the maturity date of the September 2004 Note was extended to January 1, 2008, (ii) the maturity date of the June 2005 Note was extended to December 1, 2008, and (iii) the fixed conversion price under each of the Secured Notes was reset from $1.35 to $0.85 per share. In addition, the exercise price of all warrants to purchase Common Stock of the Company held by Laurus was reset to $1.00 per share.

        The Company also issued 150,000 shares (the "Newly Issued Shares") of the Company's Common Stock to Laurus in connection with the Secured Notes Amendment and Waiver. The Company granted Laurus registration rights with respect to these shares. In connection with the issuance of the Newly Issued Shares, Laurus agreed to waive the provisions of the Secured Notes regarding any adjustment of the fixed conversion price that would otherwise be triggered as a result of the issuance of the Newly Issued Shares and certain other securities which have a conversion price of $0.70 per share.

        Effective as of January 23, 2006, the Company also entered into an Amendment and Waiver (the "Subordinated Notes Amendment and Waiver") with certain holders ("the "Subordinated Note Holders") of its Subordinated Convertible Promissory Notes (the "Subordinated Notes").

F-68



        Under the Subordinated Notes Amendment and Waiver, the Subordinated Notes issued by the Company on September 29, 2004 in the aggregate principal amount of $5,288,221 (the "September 2004 Notes") and on May 31, 2005 in the aggregate principal amount of $3,244,723 (the "May 2005 Notes") were amended as follows: (i) the maturity dates were extended from September 29, 2007 and May 31, 2008, respectively, to January 1, 2009; (ii) the interest rate was fixed at fifteen percent (15%); (iii) all principal amounts are due at the maturity date and shall be paid in shares of Common Stock priced at $0.70 per share if the average closing price of the Common Stock for the thirty (30) trading days immediately preceding the maturity date is greater than $1.10; (iv) interest shall be paid, at the Company's election, in cash or shares of Common Stock, with the Common Stock priced at the average closing price of the Common Stock for the ten (10) trading days immediately preceding the repayment date; and (v) the currently applicable fixed conversion price was amended to $0.70 per share. In addition, the exercise price of all warrants to purchase Common Stock held by the Subordinated Note Holders that currently have an exercise price greater than $1.00 per share was reset to $1.00 per share.

        The Company also entered into a Securities Purchase Agreement (the "Securities Purchase Agreement"), effective as of January 23, 2006, with The Shaar Fund, Ltd., Longview Fund, L.P. and Longview Special Finance (collectively, the "Purchasers").

        Under the Securities Purchase Agreement, the Company issued to the Purchasers Convertible Term Notes (the "Convertible Notes") in the aggregate principal amount of $1,000,000. The Convertible Notes are convertible into shares of the Series B Preferred Stock of the Company, which shares are convertible into shares of the Common Stock of the Company at an initial fixed conversion price of $0.70 per share.

        In connection with the Purchasers' purchase of the Notes, the Company also issued warrants to the Purchasers (the "Warrants") to purchase up to an aggregate of 500,000 shares of the Company's Common Stock(subject to adjustment as set forth therein) at a per share exercise price of $1.00 per share. The proceeds from this transaction will be used for general working capital purposes.

        The Company entered into an Amendment No. 1 to Subordinated Secured Promissory Note, dated as of January 23, 2006 (the "Aether Note Amendment"), with Aether Systems, Inc. ("Aether"). Pursuant to the Aether Note Amendment, the Subordinated Secured Promissory Note issued by the Company to Aether on September 30,2004 in the aggregate maximum principal amount of $6,884,588 (the "Aether Note"),was amended to increase such aggregate maximum principal amount to $7,884,588. The Aether Note evidences a contingent reimbursement obligation of the Company to Aether and a surety fee payable by the Company to Aether, in each case with respect to a letter of credit maintained by Aether for the Company's benefit in connection with the Company's acquisition of the Mobile Government Division of Aether on September 30, 2004. The Company's obligations under the Aether Note remain secured by a security interest granted to Aether in all or substantially all of the Company's assets subordinate to the security interest of Laurus pursuant to the Secured Notes.

        On February 7, 2006, BIO-key International, Inc. (the "Company") entered into a Compensation Agreement (the "Agreement") with Thomas J. Colatosti ("Mr. Colatosti"), the current Chairman of the Board of Directors and Co-Chief Executive Officer of the Company. Pursuant to the Agreement,

F-69



Mr. Colatosti will provide services to the Company and its subsidiaries and affiliates for the year ending December 31, 2006 at a rate of $14,500 per month.

        In February 2006, the Company's shareholders approved amendments to articles of incorporation which increased the number of authorized shares of common stock from 85,000,000 to 170,000,000.

        On March 28, 2006, the Company entered into a two-year employment agreement with Michael W. DePasquale to serve as the Co-Chief Executive Officer of the Company at an annual base salary of $250,000 subject to adjustment by the Board of Directors as well as $1,000 per month in lieu of participating in the Company's medical plan. In addition to the Base Salary and Stock Options, a "Discretionary Bonus" may be awarded to Mr. DePasquale on the basis of merit performance on an annual basis in the sole discretion of the Board of Directors. The employment agreement also provides for the grant of options to purchase up to 400,000 shares of Company common stock payable at the discretion of the Board of Directors.

        The employment agreement contains standard and customary confidentiality, non-solicitation and "work made for hire" provisions as well as a covenant not to compete which prohibits Mr. DePasquale from doing business with any current or prospective customer of the Company or engaging in a business competitive with that of the Company during the term of his employment and for the one year period thereafter. The Company may terminate the agreement at any time with or without cause. In the event of termination without cause, Mr. DePasquale shall continue to be paid his then current base salary for the greater of six months from the date of such termination or the number of months remaining until the end of the term of the employment agreement.

        As of May 19, 2006, the Company was delinquent with respect to some interest obligations on certain subordinated notes issued in September 2004 and May 2005. Due to certain cross default provisions contained in both the senior and subordinated notes, all outstanding debt is considered to be in default. Accordingly, the Company has reclassified approximately $8,849,000 of principal from long-term to current liabilities as of March 31, 2006 and approximately $9,734,000 of principal from long-term to current liabilities as of December 31, 2005. All of the related discount and embedded derivatives associated with the debt has also been reclassed to current.

NOTE X—Results by Quarter (Unaudited)

        The first set of tables below presents unaudited quarterly financial information for 2005, 2004 and 2003. The amounts presented have been restated from those previously reported on Form 10-Q for the applicable periods and in our 2004 annual report on Form 10-K. The second set of tables below sets forth, for each of the quarters and for each of the interim balance sheet dates presented, the amounts of the restatement adjustments and a reconciliation from previously reported amounts to the restated amounts.

        The restatement adjustments are attributable to the same matters that are discussed in depth in Note B, Restatement of Previously Issued Financial Statements, and we refer you to that discussion. The third set of tables below summarizes, for each of the quarters and for each of the interim balance sheet dates presented, the impact of each category of adjustment on previous reported revenue; net loss from continuing operations and earnings per share; and assets, liabilities and stockholders' equity.

        Certain of the previously reported amounts have been reclassified to conform to the 2005 presentation. These reclassifications had no effect on the previously reported net loss or stockholders' equity (deficit).

F-70


Results by Quarter

(Unaudited)

 
  Three Months Ended March 31,
  Three Months Ended June 30,
 
 
  2005
  2004
  2003
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

 
Revenues                                      
  Services   $ 3,059,854   $ 27,800   $   $ 2,761,887   $ 103,439   $ 2,715  
  License fees and other     879,737     248,871     27,504     923,665     322,895     10,305  
   
 
 
 
 
 
 
        3,939,591     276,671     27,504     3,685,552     426,334     13,020  
Costs and other expenses                                      
  Services     835,565             1,034,127         715  
  Cost of license fees and other     327,857     5,778     2,393     205,385     94,889     2,589  
  Selling, general and administrative     2,846,623     815,703     568,499     3,125,471     1,343,942     468,947  
  Research, development and engineering     2,075,070     262,761     221,107     1,670,471     351,814     253,770  
   
 
 
 
 
 
 
        6,085,115     1,084,242     791,999     6,035,454     1,790,645     726,021  
   
 
 
 
 
 
 
Operating loss     (2,145,524 )   (807,571 )   (764,495 )   (2,349,902 )   (1,364,311 )   (713,001 )
Other income (deductions)                                      
  Interest income     26,062             2,988          
  Interest expense     (834,916 )   (367,044 )   (410,964 )   (552,093 )   (852 )   (484,733 )
  Derivative and warrant fair value adjustments     3,576,881     323,128     (119,247 )   1,373,367         27,359  
  Gain on sale of marketable securities     (20,000 )                    
  Other income (expense)         2,348     554     (532 )   14,175     426  
   
 
 
 
 
 
 
  Total other income (deductions)     2,748,027     (41,568 )   (529,657 )   823,730     13,323     (456,948 )
   
 
 
 
 
 
 
NET INCOME (LOSS)   $ 602,503   $ (849,139 ) $ (1,294,152 ) $ (1,526,172 ) $ (1,350,988 ) $ (1,169,949 )
   
 
 
 
 
 
 
Basic Earnings (Loss) per Share:                                      
  Numerator                                      
    Net Income (loss)   $ 602,503   $ (849,139 ) $ (1,294,152 ) $ (1,526,172 ) $ (1,350,988 ) $ (1,169,949 )
    Convertible preferred stock dividends and accretion     (89,185 )   (11,103 )       (79,701 )   (127,765 )    
   
 
 
 
 
 
 
    Net Income (loss) attributable to common shareholders   $ 513,318   $ (860,242 ) $ (1,294,152 ) $ (1,605,873 ) $ (1,478,753 ) $ (1,169,949 )
   
 
 
 
 
 
 
  Denominator                                      
    Weighted average common shares outstanding     42,662,253     23,845,247     14,377,406     44,663,981     37,693,849     14,886,809  
   
 
 
 
 
 
 
Basic Earnings (Loss) per Share   $ 0.01   $ (0.04 ) $ (0.09 ) $ (0.04 ) $ (0.04 ) $ (0.08 )
   
 
 
 
 
 
 
Diluted Loss per Share:                                      
  Numerator                                      
    Net income (loss) attributable to common shareholders   $ 513,318   $ (860,242 ) $ (1,294,152 ) $ (1,605,873 ) $ (1,478,753 ) $ (1,169,949 )
    Effect of Dilutive Securities: Convertible Debentures     (2,141,436 )           (467,709 )        
   
 
 
 
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (1,628,118 ) $ (860,242 ) $ (1,294,152 ) $ (2,073,582 ) $ (1,478,753 ) $ (1,169,949 )
  Denominator                                      
    Weighted average shares outstanding     42,662,253     23,845,247     14,377,406     44,663,981     37,693,849     14,886,809  
    Effect of Dilutive Securities:                                      
      Convertible Debentures     6,092,739             6,094,636          
   
 
 
 
 
 
 
    Diluted weighted average common shares and common equivalents     48,754,992     23,845,247     14,377,406     50,758,617     37,693,849     14,886,809  
   
 
 
 
 
 
 
Diluted Loss per Share   $ (0.03 ) $ (0.04 ) $ (0.09 ) $ (0.04 ) $ (0.04 ) $ (0.08 )
   
 
 
 
 
 
 

F-71



Results by Quarter (Continued)

(Unaudited)

 
  Three Months Ended September 30,
  Three Months Ended December 31,
 
 
  2005
  2004
  2003
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

  (Restated)

 
Revenues                                      
  Services   $ 2,496,883   $ 10,640   $ 5,000   $ 2,543,025   $ 3,209,527   $ 2,979  
  License fees and other     735,588     254,763     141,987     825,456     1,543,016     24,991  
   
 
 
 
 
 
 
        3,232,471     265,403     146,987     3,368,481     4,752,543     27,970  
Costs and other expenses                                      
  Services     503,843             532,607     1,174,324     979  
  Cost of license fees and other     125,633     25,465     2,641     278,616     763,764     79,764  
  Selling, general and administrative     2,836,875     1,636,260     511,297     3,015,640     3,318,383     551,179  
  Research, development and engineering     1,799,845     452,545     246,523     1,300,649     1,912,784     315,930  
   
 
 
 
 
 
 
        5,266,196     2,114,270     760,461     5,127,512     7,169,255     947,852  
   
 
 
 
 
 
 
Operating loss     (2,033,725 )   (1,848,867 )   (613,474 )   (1,759,031 )   (2,416,712 )   (919,882 )
Other income (deductions)                                      
  Interest income     6,908                 66,824      
  Interest income (expense)     (1,605,771 )   82,937     (546,195 )   (1,528,564 )   (1,130,576 )   (467,896 )
  Derivative and warrant fair value adjustments     3,210,057     517,591     71,799     994,646     (3,849,138 )   877,634  
  Gain on sale of marketable securities         33,125             (33,125 )    
  Other income (expense)     (24,816 )   9,855     1,766     (9,420 )   (81,678 )   1,399  
   
 
 
 
 
 
 
  Total other income (deductions)     1,586,378     643,508     (472,630 )   (543,338 )   (5,027,693 )   411,137  
   
 
 
 
 
 
 
NET LOSS   $ (447,347 ) $ (1,205,359 ) $ (1,086,104 ) $ (2,302,369 ) $ (7,444,405 ) $ (508,745 )
   
 
 
 
 
 
 
Basic Loss per Share:                                      
  Numerator                                      
    Net loss   $ (447,347 ) $ (1,205,359 ) $ (1,086,104 ) $ (2,302,369 ) $ (7,444,405 ) $ (508,745 )
    Convertible preferred stock dividends and accretion     (72,632 )   (126,801 )       (71,999 )   (119,686 )   (136,755 )
   
 
 
 
 
 
 
    Net loss attributable to common shareholders   $ (519,979 ) $ (1,332,160 ) $ (1,086,104 ) $ (2,374,368 ) $ (7,564,091 ) $ (645,500 )
   
 
 
 
 
 
 
  Denominator                                      
    Weighted average common shares outstanding     45,476,802     38,624,196     16,389,475     46,306,589     39,270,676     19,117,761  
   
 
 
 
 
 
 
  Basic Loss per Share   $ (0.01 ) $ (0.03 ) $ (0.07 ) $ (0.05 ) $ (0.19 ) $ (0.03 )
   
 
 
 
 
 
 
Diluted Loss per Share:                                      
  Numerator                                      
    Net loss attributable to common shareholders   $ (519,979 ) $ (1,332,160 ) $ (1,086,104 ) $ (2,374,368 ) $ (7,564,091 ) $ (645,500 )
    Effect of Dilutive Securities: Convertible Debentures     (356,879 )   (458,318 )                
   
 
 
 
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (876,858 ) $ (1,790,478 ) $ (1,086,104 ) $ (2,374,368 ) $ (7,564,091 ) $ (645,500 )
  Denominator                                      
    Weighted average shares outstanding     45,476,802     38,624,196     16,389,475     46,306,589     39,270,676     19,117,761  
    Effect of Dilutive Securities: Convertible Debentures     8,384,793     73,751                  
   
 
 
 
 
 
 
    Diluted weighted average common shares and common equivalents     53,861,595     38,697,947     16,389,475     46,306,589     39,270,676     19,117,761  
   
 
 
 
 
 
 
Diluted Loss per Share   $ (0.02 ) $ (0.05 ) $ (0.07 ) $ (0.05 ) $ (0.19 ) $ (0.03 )
   
 
 
 
 
 
 

F-72



Results by Quarter (Continued)

(Unaudited)

 
  March 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
ASSETS:                    
Cash and cash equivalents   $ 1,370,585   $ 478,419   $ 339,838  
Receivables                    
  Billed, less allowance for doubtful receivables of $209,102, $4,000 and $0, respectively     2,431,498     461,256     11,195  
  Unbilled     605,523          
Escrow         11,248,803      
Due from selling stockholders and other     28,793     153,988      
Costs and earnings in excess of billings on uncompleted contracts     6,040,927          
Inventory     29,599     59,624      
Prepaid expenses     208,222     34,404     52,366  
   
 
 
 
  Total current assets     10,715,147     12,436,494     403,399  
   
 
 
 
Equipment and leasehold improvements, net     658,859     75,866      
Costs and earnings in excess of billings on uncompleted contracts     657,000          
Deposits     2,258,191          
Intangible assets — less accumulated amortization     3,883,614          
Deferred financing costs, net     821,036          
Other         4,827,747     123,962  
Goodwill     11,331,311          
   
 
 
 
  Total non-current assets     19,610,011     4,903,613     123,962  
   
 
 
 
TOTAL ASSETS   $ 30,325,158   $ 17,340,107   $ 527,361  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 2,391,742   $   $ 6,645,832  
Note payable         400,000      
Advances from stockholders         60,958      
Accounts payable     1,133,684     540,862     245,687  
Billings in excess of costs and earnings on uncompleted contracts     1,404,165          
Accrued liabilities     5,404,872     118,480     732,175  
Deferred rent     405,605          
Deferred revenue     3,535,164     119,657      
   
 
 
 
  Total current liabilities     14,275,232     1,239,957     7,623,694  
   
 
 
 
Long-term obligations, net of discount and current maturities     6,023,273     375,000     1,218,866  
Deferred rent     1,205,468          
Deferred revenue     53,317     58,301      
   
 
 
 
  Total non-current liabilities     7,282,058     433,301     1,218,866  
   
 
 
 
TOTAL LIABILITIES     21,557,290     1,673,258     8,842,560  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.0001 par value (liquidation preference of $100 per share)                    
  Series A 7% Convertible; issued and outstanding 51,182 shares of $.0001 par value     5          
  Series B 9% Convertible; issued and outstanding, 18,430 shares             184  
  Series C 7% Convertible; issued and outstanding, 88,532 shares         885      
Common stock—authorized, 85,000,000 shares; issued and outstanding; 44,344,251 shares of $.0001 par value in 2005, 35,889,649 and 14,377,406 shares of $.01 par value in 2004 and 2003, respectively     4,434     358,897     143,774  
Additional paid-in capital     47,189,619     44,173,027     16,440,399  
Accumulated deficit     (38,426,190 )   (28,865,960 )   (24,899,556 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     8,767,868     15,666,849     (8,315,199 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 30,325,158   $ 17,340,107   $ 527,361  
   
 
 
 

F-73



Results by Quarter (Continued)

(Unaudited)

 
  June 30,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
ASSETS:                    
Cash and cash equivalents   $ 1,972,453   $ 3,837,147   $ 254,766  
Receivables                    
  Billed, less allowance for doubtful receivables of $166,853 and $6,000 and $0, respectively     1,812,413     775,755     7,428  
  Unbilled     676,682          
Escrow         50,000        
Due from selling stockholders and other     28,342     154,515      
Costs and earnings in excess of billings on uncompleted contracts     6,724,902          
Inventory     31,301     36,910      
Prepaid expenses     476,899     71,697     93,529  
   
 
 
 
  Total current assets     11,722,992     4,926,024     355,723  
   
 
 
 
Equipment and leasehold improvements, net     649,468     127,536      
Marketable debt securities         5,887,500      
Deposits     2,260,065          
Deferred offering costs              
Intangible assets — less accumulated amortization     3,689,285     4,593,692      
Deferred financing costs     1,166,929          
Other         115,377     130,066  
Goodwill     11,139,046          
   
 
 
 
  Total non-current assets     18,904,793     10,724,105     130,066  
   
 
 
 
TOTAL ASSETS   $ 30,627,785   $ 15,650,129   $ 485,789  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 2,186,946   $   $ 8,730,708  
Advances from stockholders         22,944      
Accounts payable     971,333     574,783     332,384  
Billings in excess of costs and earnings on uncompleted contracts     1,152,126          
Accrued liabilities     5,107,407     266,994     907,846  
Deferred rent     417,895          
Deferred revenue     3,050,907     226,235      
   
 
 
 
  Total current liabilities     12,886,614     1,090,956     9,970,938  
   
 
 
 
Long-term obligations, net of discount and current maturities     8,595,645          
Deferred rent     1,096,271          
Deferred revenue     53,317          
   
 
 
 
  Total non-current liabilities     9,745,233          
   
 
 
 
TOTAL LIABILITIES     22,631,847     1,090,956     9,970,938  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.0001 par value (liquidation preference of $100 per share)                    
  Series A 7% Convertible; issued and outstanding 47,557 shares of $.0001 par value     5          
  Series B 9% Convertible; issued and outstanding, 14,630 shares of $.01 par value             146  
  Series C 7% Convertible; issued and outstanding, 75,682 shares of $.01 par value         757      
Common stock—authorized, 85,000,000 shares; issued and outstanding; 44,952,217 shares of $.0001 par value in 2005, 38,430,820 and 15,861,519 shares of $.01 par value in 2004 and 2003, respectively     4,495     384,308     158,615  
Additional paid-in capital     47,974,795     44,408,954     16,480,472  
Accumulated deficit     (39,983,356 )   (30,234,846 )   (26,124,382 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     7,995,939     14,559,173     (9,485,149 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 30,627,785   $ 15,650,129   $ 485,789  
   
 
 
 

F-74



Results by Quarter (Continued)

(Unaudited)

 
  September 30,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
ASSETS:                    
Cash and cash equivalents   $ 1,497,188   $ 2,971,569   $ 58,774  
Receivables                    
  Billed, less allowance for doubtful receivables of $134,292, $1,014,161 and $0, respectively     2,980,298     3,156,808     147,378  
  Unbilled     122,662          
Due from selling stockholders and other         164,714      
Costs and earnings in excess of billings on uncompleted contracts     5,243,350     6,619,726      
Inventory     3,465     76,985      
Prepaid expenses     207,718     388,923     118,183  
   
 
 
 
  Total current assets     10,054,681     13,378,725     324,335  
   
 
 
 
Equipment and leasehold improvements, net     609,375     578,225     38,573  
Marketable debt securities         1,000,000      
Deposits     1,757,037     2,769,691      
Intangible assets—less accumulated amortization     3,508,529     16,268,614      
Deferred financing costs, net     1,813,499     1,056,201      
Other         194,665     144,703  
Goodwill     11,388,760          
   
 
 
 
  Total non-current assets     19,077,200     21,867,396     183,276  
   
 
 
 
TOTAL ASSETS   $ 29,131,881   $ 35,246,121   $ 507,611  
   
 
 
 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 
Current maturities of long-term obligations   $ 1,067,966   $ 1,082,280   $ 9,625,287  
Advances from stockholders         17,931     38,532  
Accounts payable     964,987     1,744,600     219,918  
Billings in excess of costs and earnings on uncompleted contracts     61,402          
Accrued liabilities     5,175,101     4,434,162     1,109,126  
Deferred rent     430,558     441,732      
Deferred revenue     4,152,152     4,755,277     10,000  
   
 
 
 
  Total current liabilities     11,852,166     12,475,982     11,002,863  
   
 
 
 
Long-term obligations, net of discount and current maturities     7,370,462     7,241,180      
Deferred rent     983,765     1,636,098      
Deferred revenue     570,136     59,707      
   
 
 
 
  Total non-current liabilities     8,924,363     8,936,985      
   
 
 
 
TOTAL LIABILITIES     20,776,529     21,412,967     11,002,863  
   
 
 
 

STOCKHOLDERS' EQUITY (DEFICIT):

 

 

 

 

 

 

 

 

 

 
Preferred stock—authorized, 5,000,000 shares of $.0001 par value (liquidation preference of $100 per share)                    
  Series A 7% Convertible; issued and outstanding 44,557 shares of $.0001 par value     4          
  Series B 9% Convertible; issued and outstanding, 11,930             119  
  Series C 7% Convertible; issued and outstanding, 73,682 shares of .01 par value         737      
Common stock—authorized, 85,000,000 shares; issued and outstanding; 46,306,588 shares of $.0001 par value in 2005, 38,962,281 and 17,020,776 shares of $.01 par value in 2004 and 2003, respectively     4,630     389,623     170,208  
Additional paid-in capital     48,810,298     44,891,088     16,590,140  
Accumulated deficit     (40,459,580 )   (31,448,294 )   (27,255,719 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     8,355,352     13,833,154     (10,495,252 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 29,131,881   $ 35,246,121   $ 507,611  
   
 
 
 

F-75



Results by Quarter (Continued)

(Unaudited)

 
  Three Months Ended March 31,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net Income (Loss)   $ 602,503   $ (849,139 ) $ (1,294,152 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments     (3,576,881 )   (323,128 )   119,247  
    Depreciation     58,590     6,995      
    Amortization                    
      Deferred financing costs     7,311          
      Intangible assets     215,682          
      Discounts on convertible debt related to warrants and beneficial conversion features     463,202         258,165  
    Allowance for doubtful receivables     19,790     2,000      
    Gain on sale of marketable debt securities              
    Write down of deferred offering costs         81,900      
    Non-cash interest         230,424      
    Deferred rent     (94,057 )        
    Options and warrants issued for services and other             156,000  
    Loss on sale of investment     20,000          
  Change in assets and liabilities:                    
    Accounts receivable trade     (655,593 )   (299,077 )   56,803  
    Costs and earnings in excess of billings on uncompleted contracts     92,235          
    Inventories         6,233      
    Prepaid expenses and other     (18,195 )   131,525     (1,469 )
    Accounts payable     (238,721 )   (124,191 )   (109,007 )
    Billings in excess of costs and earnings on uncompleted contracts     1,054,043          
    Accrued liabilities     776,864     98,244     159,474  
    Deferred revenue     350,922     83,280      
   
 
 
 
      Net cash used in operating activities     (922,305 )   (954,934 )   (654,939 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Acquisition of PSG         (498,937 )    
    Capital expenditures     (73,348 )   (17,399 )    
    Purchases of marketable debt securities         (50,000 )    
    Proceeds from sale of marketable debt securities     980,000          
    Deposits     502,943          
    Proceeds from sale of trademark     50,000          
    Other         (6,869 )   (1,971 )
   
 
 
 
      Net cash provided by (used in) investing activities     1,459,595     (573,205 )   (1,971 )
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (12,753 )   (6,232 )    
    Issuance of long-term obligations         1,000,000     980,000  
    Repayment of long term obligations     (738,346 )        
    Exercise of warrants     528,164          
    Net refund of offering costs     100,000          
   
 
 
 
      Net cash provided by (used in) financing activities     (122,935 )   993,768     980,000  
   
 
 
 
NET INCREASE (DECREASE) IN CASH     414,355     (534,371 )   323,090  
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD     956,230     1,012,790     16,748  
   
 
 
 
CASH AND CASH EQUIVALENTS, END OF PERIOD   $ 1,370,585   $ 478,419   $ 339,838  
   
 
 
 

F-76



Results by Quarter (Continued)

(Unaudited)

 
  Six Months Ended June 30,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net loss   $ (923,669 ) $ (2,200,127 ) $ (2,464,101 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments     (4,950,248 )   (323,128 )   91,888  
    Depreciation     115,618     17,015      
    Amortization                    
      Deferred financing costs     14,622          
      Intangible assets     441,012     108,329      
      Discounts on convertible debt related to warrants and beneficial conversion features     617,728     230,424     578,534  
    Allowance for doubtful receivables     36,865     4,000      
    Loss on sale of investment     20,000          
    Deferred rent     (190,964 )        
    Options and warrants issued for services and other     529,968         156,000  

Change in assets and liabilities:

 

 

 

 

 

 

 

 

 

 
    Accounts receivable trade     (86,981 )   (560,293 )   60,570  
    Costs and earnings in excess of billings on uncompleted contracts     65,260          
    Inventories     (1,702 )   28,947      
    Prepaid expenses and other     (356,571 )   155,351     (42,633 )
    Accounts payable     (411,986 )   (90,270 )   (22,310 )
    Billings in excess of costs and earnings on uncompleted contracts     802,004          
    Accrued liabilities     659,932     246,758     335,145  
    Deferred revenue     (133,335 )   75,747      
   
 
 
 
      Net cash used in operating activities     (3,752,447 )   (2,307,247 )   (1,306,907 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Acquisition of PSG         (498,937 )    
    Deposits     501,069          
    Capital expenditures     (120,985 )   (79,089 )    
    Purchases of marketable debt securities     980,000     (5,887,500 )    
    Proceeds from sale of trademark     50,000          
    Subscription         (50,000 )    
    Other     (21,353 )   (25,739 )   (8,075 )
   
 
 
 
      Net cash provided by (used in) investing activities     1,388,731     (6,541,265 )   (8,075 )
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (12,753 )   (44,246 )    
    Issuance of convertible bridge notes     250,000          
    Repayment of convertible bridge notes     (250,000 )        
    Issuance of long-term obligations     4,515,249     1,000,000     1,553,000  
    Repayment of long term obligations     (1,404,568 )   (400,000 )    
    Financing costs     (347,315 )        
    Sale of common stock         11,248,803      
    Exercise of warrants     538,788          
    Repurchase of warrants and other         (100,000 )    
    Net refund of offering costs     90,538          
    Other         (31,688 )    
   
 
 
 
      Net cash provided by financing activities     3,379,939     11,672,869     1,553,000  
   
 
 
 
NET INCREASE IN CASH     1,016,223     2,824,357     238,018  
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD     956,230     1,012,790     16,748  
   
 
 
 
CASH AND CASH EQUIVALENTS, END OF PERIOD   $ 1,972,453   $ 3,837,147   $ 254,766  
   
 
 
 

F-77



Results by Quarter (Continued)

(Unaudited)

 
  Nine Months Ended September 30,
 
 
  2005
  2004
  2003
 
 
  (Restated)

  (Restated)

  (Restated)

 
CASH FLOW FROM OPERATING ACTIVITIES:                    
  Net loss   $ (1,371,016 ) $ (3,405,486 ) $ (3,550,205 )
  Adjustments to reconcile net income (loss) to cash used in operating activities:                    
    Derivative and warrant fair value adjustments     (8,160,305 )   (840,719 )   20,089  
    Depreciation     179,642     31,617     38,819  
    Amortization                    
      Deferred financing costs     29,621          
      Intangible assets     1,474,979     216,658      
      Discounts on convertible debt related to warrants and beneficial conversion features     1,067,927     230,424     945,662  
    Allowance for doubtful receivables     22,440     106,000      
    Gain on sale of marketable debt securities     20,000     (33,125 )    
    Deferred rent     (290,807 )        
    Options and warrants issued for services and other     542,758     24,850     156,000  
Change in assets and liabilities:                    
    Accounts receivable trade     (862,889 )   (113,351 )   (79,380 )
    Costs and earnings in excess of billings on uncompleted contracts     1,546,812          
    Inventories     26,134     35,559      
    Prepaid expenses and other     (221,842 )   125,343     8,714  
    Accounts payable     (418,332 )   23,091     (134,776 )
    Billings in excess of costs and earnings on uncompleted contracts     24,173          
    Accrued liabilities     683,989     137,355     536,425  
    Deferred revenue     1,174,224     70,598     10,000  
   
 
 
 
      Net cash used in operating activities     (4,532,492 )   (3,391,186 )   (2,048,652 )
   
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:                    
    Acquisition of PSG         (498,937 )    
    Acquisition of AMG         (10,089,560 )    
    Proceeds from sale of trademarks     50,000          
    Capital expenditures     (144,916 )   (163,022 )   (77,392 )
    Purchases of marketable debt securities         (5,887,500 )    
    Proceeds from sale of marketable debt securities     980,000     4,920,625      
    Deposits     1,004,097     (2,769,140 )    
    Other     (56,610 )   (126,358 )   (22,712 )
   
 
 
 
      Net cash provided by (used in) investing activities     1,832,571     (14,613,892 )   (100,104 )
   
 
 
 
CASH FLOW FROM FINANCING ACTIVITIES:                    
    Net advance from (to) stockholders     (12,753 )   (49,259 )   38,532  
    Issuance of convertible bridge notes     250,000          
    Repayment of convertible notes     (250,000 )        
    Issuance of long-term obligations     4,920,251     9,841,051     2,152,250  
    Repayment of long term obligations     (1,894,148 )   (400,000 )    
    Financing costs     (374,614 )   (522,000 )    
    Net refund of offering costs     100,000          
    Exercise of warrants     558,787     1,950      
    Sale of common stock         11,248,803      
    Repurchase of warrants and other         (125,000 )    
    Offering costs     (56,644 )   (31,688 )    
   
 
 
 
      Net cash provided by financing activities     3,240,879     19,963,857     2,190,782  
   
 
 
 
NET INCREASE IN CASH     540,958     1,958,779     42,026  
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD     956,230     1,012,790     16,748  
   
 
 
 
CASH AND CASH EQUIVALENTS, END OF PERIOD   $ 1,497,188   $ 2,971,569   $ 58,774  
   
 
 
 

F-78


        The following tables set forth, for each of the quarters and for each of the interim balance sheet dates presented, the amounts of the restatement adjustments and reconciliation from previously reported amounts to restated amounts.

 
  Three Months Ended March 31, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 3,059,854   $   $ 3,059,854  
  License fees and other     840,537     39,200     879,737  
   
 
 
 
      3,900,391     39,200     3,939,591  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Cost of services     835,565         835,565  
  Cost of license fees and other     327,857         327,857  
  Selling, general and administrative     2,846,623         2,846,623  
  Research, development and engineering     2,075,070         2,075,070  
   
 
 
 
      6,085,115         6,085,115  
   
 
 
 
Operating loss     (2,184,724 )   39,200     (2,145,524 )
Other income (deductions)                    
  Interest income     26,062         26,062  
  Interest expense     (505,055 )   (329,861 )   (834,916 )
  Derivative and warrant fair value adjustments         3,576,881     3,576,881  
  Gain on sale of marketable securities     (20,000 )       (20,000 )
   
 
 
 
    Total other income (deductions)     (498,993 )   3,247,020     2,748,027  
   
 
 
 
NET INCOME (LOSS)   $ (2,683,717 ) $ 3,286,220   $ 602,503  
   
 
 
 

Basic Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss)   $ (2,683,717 ) $ 3,286,220   $ 602,503  
    Convertible preferred stock dividends and accretion     (10,692 )   (78,493 )   (89,185 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (2,694,409 ) $ 3,207,727   $ 513,318  
   
 
 
 
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average common shares outstanding     42,662,253     42,662,253     42,662,253  
   
 
 
 

Basic Earnings (Loss) per Share

 

$

(0.06

)

$

(0.07

)

$

0.01

 
   
 
 
 

Diluted Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (2,694,409 ) $ 3,207,727   $ 513,318  
    Effect of Dilutive Securities:                    
    Convertible Debentures         (2,141,436 )   (2,141,436 )
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (2,694,409 ) $ 1,066,291   $ (1,628,118 )
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average shares outstanding     42,662,253     42,662,253     42,662,253  
    Effect of Dilutive Securities:                    
    Convertible Debentures         6,092,739     6,092,739  
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     42,662,253     48,754,992     48,754,992  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.06 ) $ 0.02   $ (0.03 )
   
 
 
 

F-79


 
  Three Months Ended June 30, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 2,761,887   $   $ 2,761,887  
  License fees and other     902,645     21,020     923,665  
   
 
 
 
      3,664,532     21,020     3,685,552  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Cost of services     1,034,127         1,034,127  
  Cost of license fees and other     205,385         205,385  
  Selling, general and administrative     3,125,471         3,125,471  
  Research, development and engineering     1,670,471         1,670,471  
   
 
 
 
      6,035,454         6,035,454  
   
 
 
 
Operating loss     (2,370,922 )   21,020     (2,349,902 )
Other income (deductions)                    
  Interest income     2,988         2,988  
  Interest expense     (575,760 )   23,667     (552,093 )
  Derivative and warrant fair value adjustments         1,373,367     1,373,367  
  Other expense     (532 )       (532 )
   
 
 
 
    Total other income (deductions)     (573,304 )   1,397,034     823,730  
   
 
 
 
NET INCOME (LOSS)   $ (2,944,226 ) $ 1,418,054   $ (1,526,172 )
   
 
 
 

Basic Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss)   $ (2,944,226 ) $ 1,418,054   $ (1,526,172 )
    Convertible preferred stock dividends and accretion     (176,600 )   96,899     (79,701 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (3,120,826 ) $ 1,514,953   $ (1,605,873 )
   
 
 
 
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average common shares outstanding     44,663,981     44,663,981     44,663,981  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.07 ) $ 0.03   $ (0.04 )
   
 
 
 

Diluted Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (3,120,826 ) $ 1,514,953   $ (1,605,873 )
    Effect of Dilutive Securities:                    
    Convertible Debentures         (467,709 )   (467,709 )
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (3,120,826 ) $ 1,047,244   $ (2,073,582 )
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average shares outstanding     44,663,981     44,663,981     44,663,981  
    Effect of Dilutive Securities:                    
    Convertible Debentures         6,094,636     6,094,636  
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     44,683,981     50,758,617     50,758,617  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.07 ) $ 0.02   $ (0.04 )
   
 
 
 

F-80


 
  Three Months Ended September 30, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 2,496,883   $   $ 2,496,883  
  License fees and other     705,718     29,870     735,588  
   
 
 
 
      3,202,601     29,870     3,232,471  

Costs and other expenses

 

 

 

 

 

 

 

 

 

 
  Cost of services     503,843         503,843  
  Cost of license fees and other     125,633         125,633  
  Selling, general and administrative     2,868,875     (32,000 )   2,836,875  
  Research, development and engineering     1,799,845         1,799,845  
   
 
 
 
      5,298,196     (32,000 )   5,266,196  
   
 
 
 

Operating loss

 

 

(2,095,595

)

 

61,870

 

 

(2,033,725

)
Other income (deductions)                    
  Interest income     6,908         6,908  
  Interest expense     (844,038 )   (761,733 )   (1,605,771 )
  Derivative and warrant fair value adjustments         3,210,057     3,210,057  
  Other expense     (24,816 )       (24,816 )
   
 
 
 
    Total other income (deductions)     (861,946 )   2,448,324     1,586,378  
   
 
 
 
NET INCOME (LOSS)   $ (2,957,541 ) $ 2,510,194   $ (447,347 )
   
 
 
 

Basic Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss)   $ (2,957,541 ) $ 2,510,194   $ (447,347 )
    Convertible preferred stock dividends and accretion     (1,500 )   (71,132 )   (72,632 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (2,959,041 ) $ 2,439,062   $ (519,979 )
   
 
 
 
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average common shares outstanding     45,476,802     45,476,802     45,476,802  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.07 ) $ 0.05   $ (0.01 )
   
 
 
 

Diluted Earnings (Loss) per Share:

 

 

 

 

 

 

 

 

 

 
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (2,959,041 ) $ 2,439,062   $ (519,979 )
    Effect of Dilutive Securities:                    
    Convertible Debentures         (356,879 )   (356,879 )
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (2,959,041 ) $ 2,082,183   $ (876,858 )
 
Denominator

 

 

 

 

 

 

 

 

 

 
    Weighted average shares outstanding     45,476,802     45,476,802     45,476,802  
    Effect of Dilutive Securities:                    
    Convertible Debentures         8,384,793     8,384,793  
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     45,476,802     53,861,595     53,861,595  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.07 ) $ 0.04   $ (0.02 )
   
 
 
 

F-81


 
  Three Months Ended December 31, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 2,543,025   $   $ 2,543,025  
  License fees and other     825,456         825,456  
   
 
 
 
      3,368,481         3,368,481  
Costs and other expenses                    
  Cost of services     532,607         532,607  
  Cost of license fees and other     278,616         278,616  
  Selling, general and administrative     3,015,640         3,015,640  
  Research, development and engineering     1,300,649         1,300,649  
   
 
 
 
      5,127,512         5,127,512  
   
 
 
 
Operating loss     (1,759,031 )       (1,759,031 )
Other income (deductions)                    
  Interest expense     (2,161,639 )   633,075     (1,528,564 )
  Derivative and warrant fair value adjustments     1,457,294     (462,648 )   994,646  
  Other expense     (9,420 )       (9,420 )
   
 
 
 
    Total other income (deductions)     (713,765 )   170,427     (543,338 )
   
 
 
 
NET INCOME (LOSS)   $ (2,472,796 ) $ 170,427   $ (2,302,369 )
   
 
 
 
Basic Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss)   $ (2,472,796 ) $ 170,427   $ (2,302,369 )
    Convertible preferred stock dividends and accretion     (71,999 )       (71,999 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (2,544,795 ) $ 170,427   $ (2,374,368 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     46,306,589     46,306,589     46,306,589  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.05 ) $ 0.01   $ (0.05 )
   
 
 
 
Diluted Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (2,544,795 ) $ 170,427   $ (2,374,368 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (2,544,795 ) $ 170,427   $ (2,374,368 ))
  Denominator                    
    Weighted average shares outstanding     46,306,589         46,306,589  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     46,306,589     46,306,589     46,306,589  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.05 ) $ 0.01   $ (0.05 )
   
 
 
 

F-82


 
  Three Months Ended March 31, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 27,800   $   $ 27,800  
  License fees and other     284,086     (35,215 )   248,871  
   
 
 
 
      311,886     (35,215 )   276,671  
Costs and other expenses                    
  Cost of services              
  Cost of license fees and other     5,778         5,778  
  Selling, general and administrative     820,953     (5,250 )   815,703  
  Research, development and engineering     262,761         262,761  
   
 
 
 
      1,089,492     (5,250 )   1,084,242  
   
 
 
 
Operating loss     (777,606 )   (29,965 )   (807,571 )
Other income (deductions)                    
  Interest expense     (136,620 )   (230,424 )   (367,044 )
  Derivative and warrant fair value adjustments         323,128     323,128  
  Other income     2,348         2,348  
   
 
 
 
    Total other income (deductions)     (134,272 )   92,704     (41,568 )
   
 
 
 
NET INCOME (LOSS)   $ (911,878 ) $ 62,739   $ (849,139 )
   
 
 
 
Basic Earnings per Share:                    
  Numerator                    
    Net income (loss)   $ (911,878 ) $ 62,739   $ (849,139 )
    Convertible preferred stock dividends and accretion     (13,348 )   2,245     (11,103 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (925,226 ) $ 64,984   $ (860,242 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     23,845,247     23,845,247     23,845,247  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.04 ) $ 0.00   $ (0.04 )
   
 
 
 
Diluted Earnings per Share:                    
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (925,226 ) $ 64,984   $ (860,242 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (925,226 ) $ 64,984   $ (860,242 )
  Denominator                    
    Weighted average shares outstanding     23,845,247     23,845,247     23,845,247  
    Effect of Dilutive Securities:                    
Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     23,845,247     23,845,247     23,845,247  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.04 ) $ 0.00   $ (0.04 )
   
 
 
 

F-83


 
  Three Months Ended June 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 103,439   $   $ 103,439  
  License fees and other     415,675     (92,780 )   322,895  
   
 
 
 
      519,114     (92,780 )   426,334  
Costs and other expenses                    
  Cost of services              
  Cost of license fees and other     94,889         94,889  
  Selling, general and administrative     1,346,442     (2,500 )   1,343,942  
  Research, development and engineering     351,814         351,814  
   
 
 
 
      1,793,145     (2,500 )   1,790,645  
   
 
 
 
Operating loss     (1,274,031 )   (90,280 )   (1,364,311 )
Other income (deductions)                    
  Interest expense     (852 )       (852 )
  Other income     14,175         14,175  
   
 
 
 
    Total other income (deductions)     13,323         13,323  
   
 
 
 
NET LOSS   $ (1,260,708 ) $ (90,280 ) $ (1,350,988 )
   
 
 
 
Basic Loss per Share:                    
  Numerator                    
    Net loss   $ (1,260,708 ) $ (90,280 ) $ (1,350,988 )
    Convertible preferred stock dividends and accretion     (153,150 )   25,385     (127,765 )
   
 
 
 
    Net loss attributable to common shareholders   $ (1,413,858 ) $ (64,895 ) $ (1,478,753 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     37,693,849     37,693,849     37,693,849  
   
 
 
 
Basic Loss per Share   $ (0.04 ) $ (0.00 ) $ (0.04 )
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (1,413,858 ) $ (64,895 ) $ (1,478,753 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (1,413,858 ) $ (64,895 ) $ (1,478,753 )
  Denominator                    
    Weighted average shares outstanding     37,693,849     37,693,849     37,693,849  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     37,693,849     37,693,849     37,693,849  
   
 
 
 
Diluted Loss per Share   $ (0.04 ) $ (0.00 ) $ (0.04 )
   
 
 
 

F-84


 
  Three Months Ended September 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 10,640   $   $ 10,640  
  License fees and other     298,178     (43,415 )   254,763  
   
 
 
 
      308,818     (43,415 )   265,403  
Costs and other expenses                    
  Cost of services              
  Cost of license fees and other     25,465         25,465  
  Selling, general and administrative     1,733,260     (97,000 )   1,636,260  
  Research, development and engineering     452,545         452,545  
   
 
 
 
      2,211,270     (97,000 )   2,114,270  
   
 
 
 
Operating loss     (1,902,452 )   53,585     (1,848,867 )
Other income (deductions)                    
  Interest income (expense)     (692 )   83,629     82,937  
  Derivative and warrant fair value adjustments         517,591     517,591  
  Gain on sale of marketable securities     33,125         33,125  
  Other income     9,855         9,855  
   
 
 
 
    Total other income (deductions)     42,288     601,220     643,508  
   
 
 
 
NET INCOME (LOSS)   $ (1,860,164 ) $ 654,805   $ (1,205,359 )
   
 
 
 
Basic Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss)   $ (1,860,164 ) $ 654,805   $ (1,205,359 )
    Convertible preferred stock dividends and accretion     (4,044 )   (122,757 )   (126,801 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (1,864,208 ) $ 532,048   $ (1,332,160 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     38,624,196     38,624,196     38,624,196  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.05 ) $ 0.01   $ (0.03 )
   
 
 
 
Diluted Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (1,864,208 ) $ 532,048   $ (1,332,160 )
    Effect of Dilutive Securities:                    
    Convertible Debentures         (458,318 )   (458,318 )
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (1,864,208 ) $ 73,730   $ (1,790,478 )
  Denominator                    
    Weighted average shares outstanding     38,624,196     38,624,196     38,624,196  
    Effect of Dilutive Securities:                    
    Convertible Debentures         73,751     73,751  
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     38,624,196     38,697,947     38,697,947  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.05 ) $ 0.00   $ (0.05 )
   
 
 
 

F-85


 
  Three Months Ended December 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 3,209,527   $   $ 3,209,527  
  License fees and other     1,208,886     334,130     1,543,016  
   
 
 
 
      4,418,413     334,130     4,752,543  
Costs and other expenses                    
  Cost of services     1,174,324         1,174,324  
  Cost of license fees and other     763,764         763,764  
  Selling, general and administrative     3,195,433     122,950     3,318,383  
  Research, development and engineering     1,912,784         1,912,784  
   
 
 
 
      7,046,305     122,950     7,169,255  
   
 
 
 
Operating loss     (2,627,892 )   211,180     (2,416,712 )
Other income (deductions)                    
  Interest income     66,824         66,824  
  Interest expense     (528,844 )   (601,732 )   (1,130,576 )
  Derivative and warrant fair value adjustments         (3,849,138 )   (3,849,138 )
  Loss on sale of marketable securities     (33,125 )       (33,125 )
  Other expense     (81,678 )       (81,678 )
   
 
 
 
    Total other income (deductions)     (576,823 )   (4,450,870 )   (5,027,693 )
   
 
 
 
NET LOSS   $ (3,204,715 ) $ (4,239,690 ) $ (7,444,405 )
   
 
 
 
Basic Loss per Share:                    
  Numerator                    
    Net loss   $ (3,204,715 ) $ (4,239,690 ) $ (7,444,405 )
    Convertible preferred stock dividends and accretion     (243,698 )   124,012     (119,686 )
   
 
 
 
    Net loss attributable to common shareholders   $ (3,448,413 ) $ (4,115,678 ) $ (7,324,719 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     39,270,676     39,270,676     39,270,676  
   
 
 
 
Basic Loss Per Share   $ (0.09 ) $ (0.10 ) $ (0.19 )
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (3,448,413 ) $ (4,115,678 ) $ (7,324,719 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (3,448,413 ) $ (4,115,678 ) $ (7,324,719 )
  Denominator                    
    Weighted average shares outstanding     39,270,676     39,270,676     39,270,676  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     39,270,676     39,270,676     39,270,676  
   
 
 
 
Diluted Loss per Share   $ (0.09 ) $ (0.10 ) $ (0.19 )
   
 
 
 

F-86


 
  Three Months Ended March 31, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  License fees and other   $ 27,504   $   $ 27,504  
   
 
 
 
      27,504         27,504  
Costs and other expenses                    
  Cost of license fees and other     2,393         2,393  
  Selling, general and administrative     568,499         568,499  
  Research, development and engineering     221,107         221,107  
   
 
 
 
      791,999         791,999  
   
 
 
 
Operating loss     (764,495 )       (764,495 )
Other income (deductions)                    
  Interest expense     (291,345 )   (119,619 )   (410,964 )
  Derivative and warrant fair value adjustments     (119,247 )   (119,247 )      
  Other expense     554         554  
   
 
 
 
    Total other income (deductions)     (290,791 )   (238,866 )   (529,657 )
   
 
 
 
NET LOSS   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
   
 
 
 
Basic Loss per Share:                    
  Numerator                    
    Net loss   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
    Convertible preferred stock dividends and accretion              
   
 
 
 
    Net loss attributable to common shareholders   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     14,377,406     14,377,406     14,377,406  
   
 
 
 
Basic Loss per Share   $ (0.07 ) $ (0.02 ) $ (0.09 )
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
   
 
 
 
  Denominator                    
    Weighted average shares outstanding     14,377,406     14,377,406     14,377,406  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
    Diluted weighted average common shares and common equivalents outstanding     14,377,406     14,377,406     14,377,406  
   
 
 
 
Diluted Loss per Share   $ (0.07 ) $ (0.02 ) $ (0.09 )
   
 
 
 

F-87


 
  Three Months Ended June 30, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Revenues                    
  Services   $ 2,715   $   $ 2,715  
  License fees and other     10,305         10,305  
   
 
 
 
      13,020         13,020  
Costs and other expenses                    
  Cost of services     715         715  
  Cost of license fees and other     2,589         2,589  
  Selling, general and administrative     468,947         468,947  
  Research, development and engineering     253,770         253,770  
   
 
 
 
      726,021         726,021  
   
 
 
 
Operating loss     (713,001 )       (713,001 )
Other income (deductions)                    
  Interest income              
  Interest expense     (302,910 )   (181,823 )   (484,733 )
  Derivative and warrant fair value adjustments         27,359     27,359  
  Gain on sale of marketable securities              
  Other income     426         426  
   
 
 
 
    Total other income (deductions)     (302,484 )   (154,464 )   (456,948 )
   
 
 
 
NET LOSS   $ (1,015,485 ) $ (154,464 ) $ (1,169,949 )
   
 
 
 
Basic Loss per Share:                    
  Numerator                    
    Net loss   $ (1,015,485 ) $ (154,464 ) $ (1,169,949 )
    Convertible preferred stock dividends and accretion              
   
 
 
 
    Net loss attributable to common shareholders   $ (1,015,485 ) $ (154,464 ) $ (1,169,949 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     14,886,809     14,886,809     14,886,809  
   
 
 
 
Basic Loss per Share   $ (0.07 ) $ (0.01 ) $ (0.08 )
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (1,015,485 ) $ (154,464 ) $ (1,169,949 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (1,015,485 ) $ (154,464 ) $ (1,169,949 )
   
 
 
 
  Denominator                    
    Weighted average shares outstanding     14,886,809     14,886,809     14,886,809  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     14,886,809     14,886,809     14,886,809  
   
 
 
 
Diluted Loss per Share   $ (0.07 ) $ (0.01 ) $ (0.08 )
   
 
 
 

F-88


 
  Three Months Ended September 30, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 5,000   $   $ 5,000  
  License fees and other     141,987         141,987  
   
 
 
 
      146,987         146,987  
Costs and other expenses                    
  Cost of license fees and other     2,641         2,641  
  Selling, general and administrative     511,297         511,297  
  Research, development and engineering     246,523         246,523  
   
 
 
 
      760,461         760,461  
   
 
 
 
Operating loss     (613,474 )       (613,474 )
Other income (deductions)                    
  Interest expense     (317,609 )   (228,586 )   (546,195 )
  Derivative and warrant fair value adjustment         71,799     71,799  
  Other income     1,766         1,766  
   
 
 
 
    Total other income (deductions)     (315,843 )   (156,787 )   (472,630 )
   
 
 
 
NET LOSS   $ (929,317 ) $ (156,787 ) $ (1,086,104 )
   
 
 
 
Basic Loss per Share:                    
  Numerator                    
    Net loss   $ (929,317 ) $ (156,787 ) $ (1,086,104 )
    Convertible preferred stock dividends and accretion              
   
 
 
 
    Net loss attributable to common shareholders   $ (929,317 ) $ (156,787 ) $ (1,086,104 )
   
 
 
 
Denominator                    
    Weighted average common shares outstanding     16,389,475     16,389,475     16,389,475  
   
 
 
 
Basic Loss per Share   $ (0.06 ) $ (0.01 ) $ (0.07 )
   
 
 
 
Diluted Loss per Share:                    
  Numerator                    
    Net loss attributable to common shareholders   $ (929,317 ) $ (156,787 ) $ (1,086,104 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net loss attributable to common shareholders and assumed conversions   $ (929,317 ) $ (156,787 ) $ (1,086,104 )
   
 
 
 
  Denominator                    
    Weighted average shares outstanding     16,389,475     16,389,475     16,389,475  
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Diluted weighted average common shares and common equivalents outstanding     16,389,475     16,389,475     16,389,475  
   
 
 
 
Diluted Loss per Share   $ (0.06 ) $ (0.01 ) $ (0.07 )
   
 
 
 

F-89


 
  Three Months Ended December 31, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
Revenues                    
  Services   $ 2,979   $   $ 2,979  
  License fees and other     333,611     (308,620 )   24,991  
   
 
 
 
      336,590     (308,620 )   27,970  
Costs and other expenses                    
  Cost of services     979         979  
  Cost of license fees and other     79,764         79,764  
  Selling, general and administrative     569,379     (18,200 )   551,179  
  Research, development and engineering     315,930         315,930  
   
 
 
 
      966,052     (18,200 )   947,852  
   
 
 
 
Operating loss     (629,462 )   (290,420 )   (919,882 )
Other income (deductions)                    
  Interest expense     (197,922 )   (269,974 )   (467,896 )
  Derivative and warrant fair value adjustments         877,634     877,634  
  Other income     1,399         1,399  
   
 
 
 
    Total other income (deductions)     (196,523 )   607,660     411,137  
   
 
 
 
NET INCOME (LOSS)   $ (825,985 ) $ 317,240   $ (508,745 )
   
 
 
 
Basic Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss)   $ (825,985 ) $ 317,240   $ (508,745 )
    Convertible preferred stock dividends and accretion     (136,755 )       (136,755 )
   
 
 
 
    Net income (loss) attributable to common shareholders   $ (962,740 ) $ 317,240   $ (645,500 )
   
 
 
 
  Denominator                    
    Weighted average common shares outstanding     19,117,761     19,117,761     19,117,761  
   
 
 
 
Basic Earnings (Loss) per Share   $ (0.05 ) $ 0.02   $ (0.03 )
   
 
 
 
Diluted Earnings (Loss) per Share:                    
  Numerator                    
    Net income (loss) attributable to common shareholders   $ (962,740 ) $ 317,240   $ (645,500 )
    Effect of Dilutive Securities:                    
    Convertible Debentures              
   
 
 
 
    Net income (loss) attributable to common shareholders and assumed conversions   $ (962,740 ) $ 317,240   $ (645,500 )
   
 
 
 
  Denominator                    
    Weighted average shares outstanding     19,117,761     19,117,761     19,117,761  
   
 
 
 
    Effect of Dilutive Securities:                    
    Convertible Debentures              
    Diluted weighted average common shares and common equivalents outstanding     19,117,761     19,117,761     19,117,761  
   
 
 
 
Diluted Earnings (Loss) per Share   $ (0.05 ) $ 0.02   $ (0.03 )
   
 
 
 

F-90


 
  As of March 31, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 1,370,585   $   $ 1,370,585  
Receivables                    
  Billed, less allowance for doubtful receivables of $209,102     2,482,388     (50,890 )   2,431,498  
  Unbilled     605,523         605,523  
Due from selling stockholders and other     60,793     (32,000 )   28,793  
Costs and earnings in excess of billings on uncompleted contracts     6,040,927         6,040,927  
Inventory     29,599         29,599  
Prepaid expenses     208,222         208,222  
   
 
 
 
  Total current assets     10,798,037     (82,890 )   10,715,147  
   
 
 
 
Equipment and leasehold improvements, net     658,859         658,859  
Costs and earnings in excess of billings on uncompleted contracts     657,000         657,000  
Deposits     2,258,191         2,258,191  
Intangible assets—less accumulated amortization     3,954,286     (70,672 )   3,883,614  
Deferred financing costs, net         821,036     821,036  
Goodwill     11,374,946     (43,635 )   11,331,311  
   
 
 
 
  Total non-current assets     18,903,282     706,729     19,610,011  
   
 
 
 
TOTAL ASSETS   $ 29,701,319   $ 623,839   $ 30,325,158  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 3,254,511   $ (862,769 ) $ 2,391,742  
Accounts payable     1,109,874     23,810     1,133,684  
Billings in excess of costs and earnings on uncompleted contracts     1,404,165         1,404,165  
Accrued liabilities     5,448,507     (43,635 )   5,404,872  
Deferred rent     405,605         405,605  
Deferred revenue     3,535,164         3,535,164  
   
 
 
 
Total current liabilities     15,157,826     (882,594 )   14,275,232  
   
 
 
 
Long-term obligations, net of discount and current maturities     2,696,322     3,326,951     6,023,273  
Deferred rent     1,205,468         1,205,468  
Deferred revenue     53,317         53,317  
   
 
 
 
  Total non-current liabilities     3,955,107     3,326,951     7,282,058  
   
 
 
 
TOTAL LIABILITIES     19,112,933     2,444,357     21,557,290  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.0001 (liquidation preference of $100 per share)
Series A7% Convertible; issued and outstanding, 51,182 shares
    5         5  
Common stock—authorized, 85,000,000 shares issued and outstanding 44,344,251 shares of $.0001 par value     4,434         4,434  
Additional paid-in capital     48,451,055     (1,261,436 )   47,189,619  
Accumulated deficit     (37,867,108 )   (559,082 )   (38,426,190 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     10,588,386     (1,820,518 )   8,767,868  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 29,701,319   $ 623,839   $ 30,325,158  
   
 
 
 

F-91


 
  As of June 30, 2005 (Unaudited)
 
 
  As Previously Reported
  Effect of Restatement
  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 1,972,453   $   $ 1,972,453  
Receivables                    
  Billed, less allowance for doubtful receivables of $166,853     1,842,283     (29,870 )   1,812,413  
  Unbilled     676,682         676,682  
Due from selling stockholders and other     60,342     (32,000 )   28,342  
Costs and earnings in excess of billings on uncompleted contracts     6,724,902         6,724,902  
Inventory     31,301         31,301  
Prepaid expenses     476,899         476,899  
   
 
 
 
  Total current assets     11,784,862     (61,870 )   11,722,992  
   
 
 
 
Equipment and leasehold improvements, net     649,468         649,468  
Deposits     2,260,065         2,260,065  
Intangible assets—less accumulated amortization     4,090,313     (401,028 )   3,689,285  
Deferred financing costs, net         1,166,929     1,166,929  
Goodwill     11,182,681     (43,635 )   11,139,046  
   
 
 
 
  Total non-current assets     18,182,527     722,266     18,904,793  
   
 
 
 
TOTAL ASSETS   $ 29,967,389   $ 660,396   $ 30,627,785  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 3,327,417   $ (1,140,471 ) $ 2,186,946  
Accounts payable     947,523     23,810     971,333  
Billings in excess of costs and earnings on uncompleted contracts     1,152,126         1,152,126  
Accrued liabilities     5,151,042     (43,635 )   5,107,407  
Deferred rent     417,895         417,895  
Deferred revenue     3,050,907         3,050,907  
   
 
 
 
  Total current liabilities     14,046,910     (1,160,296 )   12,886,614  
   
 
 
 
Long-term obligations, net of discount and current maturities     5,347,335     3,248,310     8,595,645  
Deferred rent     1,096,271         1,096,271  
Deferred revenue     53,317         53,317  
   
 
 
 
  Total non-current liabilities     6,496,923     3,248,310     9,745,233  
   
 
 
 
TOTAL LIABILITIES     20,543,833     2,088,014     22,631,847  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.0001 (liquidation preference of $100 per share)
Series A 7% Convertible; issued and outstanding, 47,557 shares
    5         5  
Common stock—authorized, 85,000,000 shares, issued and outstanding 44,952,217 shares of .0001 par value     4,495         4,495  
Additional paid-in capital     50,261,385     (2,286,590 )   47,974,795  
Accumulated deficit     (40,842,329 )   858,973     (39,983,356 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     9,423,556     (1,427,617 )   7,995,939  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 29,967,389   $ 660,396   $ 30,627,785  
   
 
 
 

F-92


 
  As of September 30, 2005 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
ASSETS:                    
Cash and cash equivalents   $ 1,497,188   $   $ 1,497,188  
Receivables                    
  Billed, less allowance for doubtful receivables of $134,292     2,980,298         2,980,298  
  Unbilled     122,662         122,662  
Costs and earnings in excess of billings on uncompleted contracts     5,243,350         5,243,350  
Inventory     3,465         3,465  
Prepaid expenses     207,718         207,718  
   
 
 
 
  Total current assets     10,054,681         10,054,681  
   
 
 
 
Equipment and leasehold improvements, net     609,375         609,375  
Deposits     1,757,037         1,757,037  
Intangible assets—less accumulated amortization     4,752,050     (1,243,521 )   3,508,529  
Deferred financing costs, net         1,813,499     1,813,499  
Goodwill     11,120,395     268,365     11,388,760  
   
 
 
 
  Total non-current assets     18,238,857     838,343     19,077,200  
   
 
 
 
TOTAL ASSETS   $ 28,293,538   $ 838,343   $ 29,131,881  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 2,236,901   $ (1,168,935 ) $ 1,067,966  
Accounts payable     941,177     23,810     964,987  
Billings in excess of costs and earnings on uncompleted contracts     61,402         61,402  
Accrued liabilities     5,175,101         5,175,101  
Deferred rent     430,558         430,558  
Deferred revenue     3,883,787     268,365     4,152,152  
   
 
 
 
  Total current liabilities     12,728,926     (876,760 )   11,852,166  
   
 
 
 
Long-term obligations, net of discount and current maturities     6,561,868     808,594     7,370,462  
Deferred rent     983,765         983,765  
Deferred revenue     570,136         570,136  
   
 
 
 
  Total non-current liabilities     8,115,769     808,594     8,924,363  
   
 
 
 
TOTAL LIABILITIES     20,844,695     (68,166 )   20,776,529  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.0001 (liquidation preference of $100 per share)
Series A 7% Convertible; issued and outstanding, 44,557 shares
    4         4  
Common stock—authorized, 85,000,000 shares, issued and outstanding 46,306,588 shares of .0001 par value     4,630         4,630  
Additional paid-in capital     51,560,705     (2,750,407 )   48,810,298  
Accumulated deficit     (44,116,496 )   3,656,916     (40,459,580 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     7,448,843     906,509     8,355,352  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 28,293,538   $ 838,343   $ 29,131,881  
   
 
 
 

F-93


 
  As of March 31, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 478,419   $   $ 478,419  
Receivables                    
  Billed, less allowance for doubtful receivables of $4,000     860,901     (399,645 )   461,256  
Escrow     11,248,803         11,248,803  
Due from selling stockholders and other     153,988         153,988  
Inventory     59,624         59,624  
Prepaid expenses     34,404         34,404  
   
 
 
 
  Total current assets     12,836,139     (399,645 )   12,436,494  
   
 
 
 
Equipment and leasehold improvements, net     75,866         75,866  
Other     4,827,747         4,827,747  
   
 
 
 
  Total non-current assets     4,903,613         4,903,613  
   
 
 
 
TOTAL ASSETS   $ 17,739,752   $ (399,645 ) $ 17,340,107  
   
 
 
 
LIABILITIES:                    
Note Payable   $ 400,000   $   $ 400,000  
Advances from stockholders     60,958         60,958  
Accounts payable     540,862         540,862  
Accrued liabilities     141,930     (23,450 )   118,480  
Deferred revenue     175,467     (55,810 )   119,657  
   
 
 
 
  Total current liabilities     1,319,217     (79,260 )   1,239,957  
   
 
 
 
Long-term obligations, net of discount and current maturities     375,000         375,000  
Deferred revenue     58,301         58,301  
   
 
 
 
  Total non-current liabilities     433,301         433,301  
   
 
 
 
TOTAL LIABILITIES     1,752,518     (79,260 )   1,673,258  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation preference of $100 per share) Series C 7% Convertible; issued and outstanding, 88,532 shares     885         885  
Common stock—authorized, 85,000,000 shares, issued and outstanding 35,889,649 shares of .01 par value     358,897         358,897  
Additional paid-in capital     44,323,275     (150,248 )   44,173,027  
Accumulated deficit     (28,695,823 )   (170,137 )   (28,865,960 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     15,987,234     (320,385 )   15,666,849  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 17,739,752   $ (399,645 ) $ 17,340,107  
   
 
 
 

F-94


 
  As of June 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 3,837,147   $   $ 3,837,147  
Marketable debt securities              
Receivables                    
  Billed, less allowance for doubtful receivables of $6,000     1,188,560     (412,805 )   775,755  
Escrow     50,000         50,000  
Due from selling stockholders and other     154,515         154,515  
Inventory     36,910         36,910  
Prepaid expenses     71,697         71,697  
   
 
 
 
  Total current assets     5,338,829     (412,805 )   4,926,024  
   
 
 
 
Equipment and leasehold improvements, net     127,536         127,536  
Marketable debt securities     5,887,500         5,887,500  
Intangible assets—less accumulated amortization     4,593,692         4,593,692  
Other     115,377         115,377  
   
 
 
 
  Total non-current assets     10,724,105         10,724,105  
   
 
 
 
TOTAL ASSETS   $ 16,062,934   $ (412,805 ) $ 15,650,129  
   
 
 
 
LIABILITIES:                    
Advances from stockholders   $ 22,944   $   $ 22,944  
Accounts payable     550,973     23,810     574,783  
Accrued liabilities     292,944     (25,950 )   266,994  
Deferred rent     226,235         226,235  
   
 
 
 
  Total current liabilities     1,093,096     (2,140 )   1,090,956  
   
 
 
 
TOTAL LIABILITIES     1,093,096     (2,140 )   1,090,956  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation preference of $100 per share) Series C 7% Convertible; issued and outstanding, 75,682 shares     757         757  
Common stock—authorized 85,000,000 shares, issued and outstanding 38,430,829 shares of .01 par value     384,308         384,308  
Additional paid-in capital     44,559,202     (150,248 )   44,408,954  
Accumulated deficit     (29,974,429 )   (260,417 )   (30,234,846 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     14,969,838     (410,665 )   14,559,173  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 16,062,934   $ (412,805 ) $ 15,650,129  
   
 
 
 

F-95


 
  As of September 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 2,971,569   $   $ 2,971,569  
Receivables                    
  Billed, less allowance for doubtful receivables of $1,014,161     3,489,028     (332,220 )   3,156,808  
Due from selling stockholders and other     196,714     (32,000 )   164,714  
Costs and earnings in excess of billings on uncompleted contracts     6,619,726         6,619,726  
Inventory     76,985         76,985  
Prepaid expenses     388,923         388,923  
   
 
 
 
  Total current assets     13,742,945     (364,220 )   13,378,725  
   
 
 
 
Equipment and leasehold improvements, net     578,225         578,225  
Marketable debt securities     1,000,000         1,000,000  
Deposits     2,769,691         2,769,691  
Deferred offering costs     80,000     976,201     1,056,201  
Intangible assets—less accumulated amortization     16,268,614         16,268,614  
Other     194,665         194,665  
   
 
 
 
  Total non-current assets     20,891,195     976,201     21,867,396  
   
 
 
 
TOTAL ASSETS   $ 34,634,140   $ 611,981   $ 35,246,121  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 2,159,129   $ (1,076,849 ) $ 1,082,280  
Advances from stockholders     17,931         17,931  
Accounts payable     1,720,790     23,810     1,744,600  
Accrued liabilities     4,465,112     (30,950 )   4,434,162  
Deferred rent     441,732         441,732  
Deferred revenue     4,755,277         4,755,277  
   
 
 
 
  Total current liabilities     13,559,971     (1,083,989 )   12,475,982  
   
 
 
 
Long-term obligations, net of discount and current maturities     5,880,871     1,360,309     7,241,180  
Deferred rent     1,636,098         1,636,098  
Deferred revenue     59,707         59,707  
   
 
 
 
  Total non-current liabilities     7,576,676     1,360,309     8,936,985  
   
 
 
 
TOTAL LIABILITIES     21,136,647     276,320     21,412,967  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation value of $100 per share) Series C 7% Convertible; issued and outstanding, 73,682 shares     737         737  
Common stock—authorized 85,000,000 shares, issued and outstanding 38,962,281 shares of .01 par value     389,623         389,623  
Additional paid-in capital     44,949,815     (58,727 )   44,891,088  
Accumulated deficit     (31,842,682 )   394,388     (31,448,294 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     13,497,493     335,661     13,833,154  
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 34,634,140   $ 611,981   $ 35,246,121  
   
 
 
 

F-96


 
  As of March 31, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 339,838   $   $ 339,838  
Receivables                    
Billed     11,195         11,195  
Prepaid expenses     52,366         52,366  
   
 
 
 
  Total current assets     403,399         403,399  
   
 
 
 
Other     123,962           123,962  
   
 
 
 
  Total non-current assets     123,962         123,962  
   
 
 
 
TOTAL ASSETS   $ 527,361   $   $ 527,361  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 6,645,832   $   $ 6,645,832  
Accounts payable     245,687         245,687  
Accrued liabilities     732,175         732,175  
   
 
 
 
  Total current liabilities     7,623,694         7,623,694  
   
 
 
 
Long-term obligations, net of discount and current maturities     980,000     238,866     1,218,866  
   
 
 
 
  Total non-current liabilities     980,000     238,866     1,218,866  
   
 
 
 
TOTAL LIABILITIES     8,603,694     238,866     8,842,560  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation preference of $100 per share) Series B 9% Convertible; issued and outstanding, 18,430 shares     184         184  
Common stock—authorized, 85,000,000 shares, issued and outstanding 14,377,406 shares of .01 par value     143,774         143,774  
Additional paid-in capital     16,440,399         16,440,399  
Accumulated deficit     (24,660,690 )   (238,866 )   (24,899,556 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     (8,076,333 )   (238,866 )   (8,315,199 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 527,361   $   $ 527,361  
   
 
 
 

F-97


 
  As of June 30, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 254,766   $   $ 254,766  
Receivables                    
Billed     7,428         7,428  
Prepaid expenses     93,529         93,529  
   
 
 
 
  Total current assets     355,723         355,723  
   
 
 
 
Other     130,066         130,066  
   
 
 
 
  Total non-current assets     130,066         130,066  
   
 
 
 
TOTAL ASSETS   $ 485,789   $   $ 485,789  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 8,337,378   $ 393,330   $ 8,730,708  
Accounts payable     332,384         332,384  
Accrued liabilities     907,846         907,846  
   
 
 
 
  Total current liabilities     9,577,608     393,330     9,970,938  
   
 
 
 
TOTAL LIABILITIES     9,577,608     393,330     9,970,938  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation preference of $100 per share) Series B 9% Convertible; issued and outstanding, 14,630 shares     146         146  
Common stock—authorized, 85,000,000 shares, issued and outstanding 15,861,519 shares of .01 par value     158,615         158,615  
Additional paid-in capital     16,480,472         16,480,472  
Accumulated deficit     (25,731,052 )   (393,330 )   (26,124,382 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     (9,091,819 )   (393,330 )   (9,485,149 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 485,789   $   $ 485,789  
   
 
 
 

F-98


 
  As of September 30, 2003 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As Restated
 
ASSETS:                    
Cash and cash equivalents   $ 58,774   $   $ 58,774  
Receivables                    
Billed     147,378         147,378  
Prepaid expenses     118,183         118,183  
   
 
 
 
  Total current assets     324,335         324,335  
   
 
 
 
Equipment and leasehold improvements, net     38,573         38,573  
Other     144,703         144,703  
   
 
 
 
  Total non-current assets     183,276         183,276  
   
 
 
 
TOTAL ASSETS   $ 507,611   $   $ 507,611  
   
 
 
 
LIABILITIES:                    
Current maturities of long-term obligations   $ 9,075,170   $ 550,117   $ 9,625,287  
Advances from stockholders     38,532         38,532  
Accounts payable     219,918         219,918  
Accrued liabilities     1,109,126         1,109,126  
Deferred revenue     10,000         10,000  
   
 
 
 
  Total current liabilities     10,452,746     550,117     11,002,863  
   
 
 
 
TOTAL LIABILITIES     10,452,746     550,117     11,002,863  
   
 
 
 
STOCKHOLDERS' EQUITY (DEFICIT):                    
Preferred stock—authorized, 5,000,000 shares of $.01 (liquidation preference of $100 per share) Series B 9% Convertible; issued and outstanding, 11,930 shares     119         119  
Common stock—authorized, 85,000,000 shares, issued and outstanding 17,202,776 shares of $.01 par value     170,208         170,208  
Additional paid-in capital     16,590,140         16,590,140  
Accumulated deficit     (26,705,602 )   (550,117 )   (27,255,719 )
   
 
 
 
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)     (9,945,135 )   (550,117 )   (10,495,252 )
   
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)   $ 507,611   $   $ 507,611  
   
 
 
 

F-99


 
  Three Months Ended March 31, 2005
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net income (loss)   $ (2,683,717 ) $ 3,286,220   $ 602,503  
  Adjustments to reconcile net income (loss) to cash used in operating activities:                    
    Derivative and warrant fair value adjustments           (3,576,881 )   (3,576,881 )
    Depreciation     58,590         58,590  
    Amortization                    
      Intangible assets     222,993         222,993  
      Discounts on convertible debt related to warrants and beneficial conversion features     133,341     329,861     463,202  
    Allowance for doubtful receivables     19,790         19,790  
    Deferred rent     (94,057 )       (94,057 )
    Loss on sale of investment     20,000         20,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     (616,393 )   (39,200 )   (655,593 )
    Costs and earnings in excess of billings on uncompleted contracts     92,235         92,235  
    Prepaid expenses and other     (18,195 )       (18,195 )
    Accounts payable     (238,721 )       (238,721 )
    Billings in excess of costs and earnings on uncompleted contracts     1,054,043         1,054,043  
    Accrued liabilities     776,864         776,864  
    Deferred revenue     350,922         350,922  
   
 
 
 
      Net cash used in operating activities     (922,305 )       (922,305 )
   
 
 
 
Cash flow from investing activities                    
      Net cash provided by investing activities     1,459,595         1,459,595  
   
 
 
 
Cash flow from financing activities                    
      Net cash used in financing activities     (122,935 )       (122,935 )
   
 
 
 
Net increase in cash and equivalents     414,355         414,355  
Cash and cash equivalents, beginning of period     956,230         956,230  
   
 
 
 
Cash and cash equivalents, end of period   $ 1,370,585   $   $ 1,370,585  
   
 
 
 

F-100


 
  Six Months Ended June 30, 2005
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net income (loss)   $ (5,627,943 ) $ 4,704,274   $ (923,669 )
  Adjustments to reconcile net income (loss) to cash used in operating activities:                    
    Derivative and warrant fair value adjustments           (4,950,248 )   (4,950,248 )
    Depreciation     115,618         115,618  
    Amortization                    
      Intangible assets     455,634         455,634  
      Discounts on convertible debt related to warrants and beneficial conversion features     311,534     306,194     617,728  
    Allowance for doubtful receivables     36,865         36,865  
    Deferred rent     (190,964 )       (190,964 )
    Loss on sale of investment     20,000         20,000  
    Options and warrants issued for service     529,968         529,968  
  Change in assets and liabilities:                    
    Accounts receivable trade     (26,761 )   (60,220 )   (86,981 )
    Costs and earnings in excess of billings on uncompleted contracts     65,260         65,260  
    Inventories     (1,702 )       (1,702 )
    Prepaid expenses and other     (356,571 )       (356,571 )
    Accounts payable     (411,986 )       (411,986 )
    Billings in excess of costs and earnings on uncompleted contracts     802,004         802,004  
    Accrued liabilities     659,932         659,932  
    Deferred revenue     (133,335 )       (133,335 )
   
 
 
 
      Net cash used in operating activities     (3,752,447 )       (3,752,447 )
   
 
 
 
Cash flow from investing activities                    
      Net cash provided by investing activities     1,388,731         1,388,731  
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by     3,379,939         3,379,939  
   
 
 
 
Net increase in cash and equivalents     1,016,223         1,016,223  
Cash and cash equivalents, beginning of period     956,230         956,230  
   
 
 
 
Cash and cash equivalents, end of period   $ 1,972,453   $   $ 1,972,453  
   
 
 
 

F-101


 
  Nine Months Ended September 30, 2005
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net income (loss)   $ (8,716,279 ) $ 7,345,263   $ (1,371,016 )
  Adjustments to reconcile net income (loss) to cash used in operating activities:                    
    Derivative and warrant fair value adjustments           (8,160,305 )   (8,160,305 )
    Depreciation     179,642         179,642  
    Amortization                    
      Intangible assets     1,504,600         1,504,600  
      Discounts on convertible debt related to warrants and beneficial conversion features         1,067,927     1,067,927  
    Allowance for doubtful receivables     22,440         22,440  
    Deferred rent     (290,807 )       (290,807 )
    Loss on sale of investment     20,000         20,000  
    Options and warrants issued for service     542,758         542,758  
  Change in assets and liabilities:                    
    Accounts receivable trade     (804,799 )   (58,090 )   (862,889 )
    Costs and earnings in excess of billings on uncompleted contracts     1,546,812         1,546,812  
    Inventories     26,134         26,134  
    Prepaid expenses and other     (27,047 )   (194,795 )   (221,842 )
    Accounts payable     (418,332 )       (418,332 )
    Billings in excess of costs and earnings on uncompleted contracts     24,173         24,173  
    Accrued liabilities     683,989         683,989  
    Deferred revenue     1,174,224         1,174,224  
   
 
 
 
      Net cash used in operating activities     (4,532,492 )       (4,532,492 )
   
 
 
 
Cash flow from investing activities                    
      Net cash provided by investing activities     1,832,571         1,832,571  
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     3,240,879         3,240,879  
   
 
 
 
Net increase in cash and equivalents     540,958         540,958  
Cash and cash equivalents, beginning of period     956,230         956,230  
   
 
 
 
Cash and cash equivalents, end of period   $ 1,497,188   $   $ 1,497,188  
   
 
 
 

F-102


 
  Three Months Ended March 31, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net income (loss)   $ (911,878 ) $ 62,739   $ (849,139 )
  Adjustments to reconcile net loss to cash used in operating activities:                  
    Derivative and warrant fair value adjustments           (323,128 )   (323,128 )
    Depreciation     6,995         6,995  
    Amortization                    
      Discounts on convertible debt related to warrants and beneficial conversion features         230,424     230,424  
    Allowance for doubtful receivables     2,000         2,000  
    Write off deferred offering costs     81,900         81,900  
  Change in assets and liabilities:                    
    Accounts receivable trade     (334,292 )   35,215     (299,077 )
    Costs and earnings in excess of billings on uncompleted contracts              
    Inventories     6,233         6,233  
    Prepaid expenses and other     131,525         131,525  
    Accounts payable     (124,191 )       (124,191 )
    Accrued liabilities     103,494     (5,250 )   98,244  
    Deferred revenue     83,280         83,280  
   
 
 
 
      Net cash used in operating activities     (954,934 )       (954,934 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (573,205 )       (573,205 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     993,768         993,768  
   
 
 
 
Net decrease in cash and equivalents     (534,371 )       (534,371 )
Cash and cash equivalents, beginning of period     1,012,790         1,012,790  
   
 
 
 
Cash and cash equivalents, end of period   $ 478,419         $ 478,419  
   
 
 
 

F-103


 
  Six Months Ended June 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net loss   $ (2,172,586 ) $ (27,541 ) $ (2,200,127 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments         (323,128 )   (323,128 )
    Depreciation     17,015         17,015  
      Amortization                    
      Intangible assets     108,329         108,329  
    Discounts on convertible debt related to warrants and beneficial conversion features         230,424     230,424  
    Allowance for doubtful receivables     4,000     4,000        
  Change in assets and liabilities:                    
    Accounts receivable trade     (664,478 )   104,185     (560,293 )
    Inventories     28,947     28,947        
    Prepaid expenses and other     155,351         155,351  
    Accounts payable     (114,080 )   23,810     (90,270 )
    Accrued liabilities     254,508     (7,750 )   246,758  
    Deferred revenue     75,747         75,747  
   
 
 
 
      Net cash used in operating activities     (2,307,247 )       (2,307,247 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (6,541,265 )       (6,541,265 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     11,672,869         11,672,869  
   
 
 
 
Net increase in cash and equivalents     2,824,357         2,824,357  
Cash and cash equivalents, beginning of period     1,012,790         1,012,790  
   
 
 
 
Cash and cash equivalents, end of period   $ 3,837,147       $ 3,837,147  
   
 
 
 

F-104


 
  Nine Months Ended September 30, 2004 (Unaudited)
 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net income (loss)   $ (4,032,750 ) $ 627,264   $ (3,405,486 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments           (840,719 )   (840,719 )
    Depreciation     31,617         31,617  
    Amortization                    
      Intangible assets     216,658         216,658  
      Discounts on convertible debt related to warrants and beneficial conversion features         230,424     230,424  
    Allowance for doubtful receivables     106,000         106,000  
    Gain on sale of marketable securities     (33,125 )       (33,125 )
    Options and warrants issued for services and other     24,850         24,850  
  Change in assets and liabilities:                    
    Accounts receivable trade     (260,951 )   147,600     (113,351 )
    Inventories     35,559         35,559  
    Prepaid expenses and other     125,343         125,343  
    Accounts payable     (719 )   23,810     23,091  
    Accrued liabilities     242,105     (104,750 )   137,355  
    Deferred revenue     70,598         70,598  
   
 
 
 
      Net cash used in operating activities     (3,474,815 )   83,629     (3,391,186 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (14,613,892 )       (14,613,892 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     20,047,486     (83,629 )   19,963,857  
   
 
 
 
Net increase in cash and equivalents     1,958,779         1,958,779  
Cash and cash equivalents, beginning of period     1,012,790         1,012,790  
   
 
 
 
    Cash and cash equivalents, end of period   $ 2,971,569       $ 2,971,569  
   
 
 
 

F-105


 
  Three Months Ended March 31, 2003
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net loss   $ (1,055,286 ) $ (238,866 ) $ (1,294,152 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments         119,247     119,247  
    Amortization                    
      Discounts on convertible debt related to warrants and beneficial conversion features     138,546     119,619     258,165  
      Options and warrants issued for services and other     156,000           156,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     56,803         56,803  
    Prepaid expenses and other     (1,469 )       (1,469 )
    Accounts payable     (109,007 )       (109,007 )
    Accrued liabilities     159,474         159,474  
   
 
 
 
      Net cash used in operating activities     (654,939 )       (654,939 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (1,971 )       (1,971 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     980,000         980,000  
   
 
 
 
Net increase in cash and equivalents     323,090         323,090  
Cash and cash equivalents, beginning of period     16,748         16,748  
   
 
 
 
Cash and cash equivalents, end of period   $ 339,838   $   $ 339,838  
   
 
 
 

F-106


 
  Six Months Ended June 30, 2003
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net loss   $ (2,070,771 ) $ (393,330 ) $ (2,464,101 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments         91,888     91,888  
    Amortization                    
      Discounts on convertible debt related to warrants and beneficial conversion features     277,092     301,442     578,534  
    Options and warrants issued for services and other     156,000         156,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     60,570         60,570  
    Prepaid expenses and other     (42,633 )       (42,633 )
    Accounts payable     (22,310 )       (22,310 )
    Accrued liabilities     335,145         335,145  
   
 
 
 
      Net cash used in operating activities     (1,306,907 )       (1,306,907 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (8,075 )       (8,075 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     1,553,000         1,553,000  
   
 
 
 
Net increase in cash and equivalents     238,018         238,018  
Cash and cash equivalents, beginning of period     16,748         16,748  
   
 
 
 
Cash and cash equivalents, end of period   $ 254,766       $ 254,766  
   
 
 
 

F-107


 
  Nine Months Ended September 30, 2003
(Unaudited)

 
 
  As Previously
Reported

  Effect of
Restatement

  As
Restated

 
Cash flow from operating activities                    
  Net loss   $ (3,000,088 ) $ (550,117 ) $ (3,550,205 )
  Adjustments to reconcile net loss to cash used in operating activities:                    
    Derivative and warrant fair value adjustments         20,089     20,089  
    Depreciation     38,819         38,819  
    Amortization                    
      Discounts on convertible debt related to warrants and beneficial conversion features     415,634     530,028     945,662  
    Options and warrants issued for services and other     156,000         156,000  
  Change in assets and liabilities:                    
    Accounts receivable trade     (79,380 )       (79,380 )
    Prepaid expenses and other     8,714         8,714  
    Accounts payable     (134,776 )       (134,776 )
    Accrued liabilities     536,425         536,425  
    Deferred revenue     10,000           10,000  
   
 
 
 
      Net cash used in operating activities     (2,048,652 )       (2,048,652 )
   
 
 
 
Cash flow from investing activities                    
      Net cash used in investing activities     (100,104 )       (100,104 )
   
 
 
 
Cash flow from financing activities                    
      Net cash provided by financing activities     2,190,782         2,190,782  
   
 
 
 
Net increase in cash and equivalents     42,026         42,026  
Cash and cash equivalents, beginning of period     16,748         16,748  
   
 
 
 
Cash and cash equivalents, end of period   $ 58,774       $ 58,774  
   
 
 
 

F-108


        The following tables summarize, for each of the quarters and for each of the interim balance sheet dates presented, the impact of each category of adjustment on previously reported revenue, and assets, liabilities and accumulated deficit.


Impact of Adjustments on Revenue for the three months ended (Unaudited)

 
  3/31/2005
  6/30/2005
  9/30/2005
  12/31/05
As previously reported   $ 3,900,391   $ 3,664,532   $ 3,202,601   $ 3,368,481
Revenue recognition     39,200     21,020     29,870    
   
 
 
 
As restated   $ 3,939,591   $ 3,685,552   $ 3,232,471   $ 3,368,481
   
 
 
 
 
  3/31/2004
  6/30/2004
  9/30/2004
  12/31/2004
As previously reported   $ 311,886   $ 519,114   $ 308,818   $ 4,418,413
Revenue recognition     (35,215 )   (92,780 )   (43,415 )   334,130
   
 
 
 
As restated   $ 276,671   $ 426,334   $ 265,403   $ 4,752,543
   
 
 
 
 
  3/31/2003
  6/30/2003
  9/30/2003
  12/31/2003
 
As previously reported   $ 27,504   $ 13,020   $ 146,987   $ 336,590  
Revenue recognition                 (308,620 )
   
 
 
 
 
As restated   $ 27,504   $ 13,020   $ 146,987   $ 27,970  
   
 
 
 
 

F-109



Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)

 
  As of March 31, 2005
  As of March 31, 2004
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

  Total
Assets

  Total
Liabilities

  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 29,701,319   $ 19,112,933   $ 10,588,386   $ 17,739,752   $ 1,752,518   $ 15,987,234  
Revenue recognition and related SG&A expense     (82,890 )   23,810     (106,700 )   (399,645 )   (79,260 )   (320,385 )
Debt financing     706,729     2,420,547     (1,713,818 )              
   
 
 
 
 
 
 
Total Adjustments     623,839     2,444,357     (1,820,518 )   (399,645 )   (79,260 )   (320,385 )
   
 
 
 
 
 
 
As restated   $ 30,325,158   $ 21,557,290   $ 8,767,868   $ 17,340,107   $ 1,673,259   $ 15,666,848  
   
 
 
 
 
 
 
 
  As of March 31, 2003
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 527,361   $ 8,603,694   $ (8,076,333 )
Revenue recognition and related SG&A expense              
Debt financing         238,866     (238,866 )
   
 
 
 
Total Adjustments         238,866     (238,866 )
   
 
 
 
As restated   $ 527,361   $ 8,842,560   $ (8,315,199 )
   
 
 
 

F-110



Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)

 
  As of June 30, 2005
  As of June 30, 2004
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

  Total
Assets

  Total
Liabilities

  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 29,967,389   $ 20,543,833   $ 9,423,556   $ 16,062,934   $ 1,093,096   $ 14,969,838  
Revenue recognition and related SG&A expense     (61,870 )   23,810     (85,680 )   (412,805 )   (2,140 )   (410,665 )
Debt financing     722,266     2,064,204     (1,341,937 )            
   
 
 
 
 
 
 
Total Adjustments     660,396     2,088,014     (1,427,617 )   (412,805 )   (2,140 )   (410,665 )
   
 
 
 
 
 
 
As restated   $ 30,627,785   $ 22,631,847   $ 7,995,939   $ 15,650,129   $ 1,090,956   $ 14,559,173  
   
 
 
 
 
 
 
 
  As of June 30, 2003
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 485,789   $ 9,577,608   $ (9,091,819 )
Revenue recognition and related SG&A expense              
Debt financing         393,330     (393,330 )
   
 
 
 
Total Adjustments         393,330     (393,330 )
   
 
 
 
As restated   $ 485,789   $ 9,970,938   $ (9,485,149 )
   
 
 
 

F-111



Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)

 
  As of September 30, 2005
  As of September 30, 2004
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

  Total
Assets

  Total
Liabilities

  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 28,293,538   $ 20,844,695   $ 7,448,843   $ 34,634,140   $ 21,136,647   $ 13,497,493  
Revenue recognition and related SG&A expense         23,810     (23,810 )   (364,220 )   (7,140 )   (357,080 )
Debt financing     838,343     (91,976 )   930,319     976,201     283,460     692,741  
   
 
 
 
 
 
 
Total Adjustments     838,343     (68,166 )   906,509     611,981     276,320     335,661  
   
 
 
 
 
 
 
As restated   $ 29,131,881   $ 20,776,529   $ 8,355,352   $ 35,246,121   $ 21,412,967   $ 13,833,154  
   
 
 
 
 
 
 
 
  As of September 30, 2003
 
 
  Total
Assets

  Liabilities
  Stockholders'
Equity
(Deficit)

 
As previously reported   $ 507,611   $ 10,452,746   $ (9,945,135 )
Revenue recognition and related SG&A expense              
Debt financing         550,117     (550,117 )
   
 
 
 
Total Adjustments         550,117     (550,117 )
   
 
 
 
As restated   $ 507,611   $ 11,002,863   $ (10,495,252 )
   
 
 
 

F-112



BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

 
  September 30,
2006

  December 31,
2005

 
 
  (Unaudited)

   
 
ASSETS:              
Cash and cash equivalents   $ 1,293,599   $ 1,422,827  
Receivables              
  Billed, less allowance for doubtful receivables of $184,074 and $160,000, respectively     3,721,544     1,635,371  
  Unbilled     38,776     201,942  
Costs and earnings in excess of billings on uncompleted contracts     1,448,905     4,321,392  
Inventory     26,588     8,760  
Prepaid expenses     163,332     137,000  
   
 
 
  Total current assets     6,692,744     7,727,292  
   
 
 
Equipment and leasehold improvements, net     464,417     548,267  
Deposits     800,974     1,828,560  
Intangible assets—less accumulated amortization     2,703,659     3,301,823  
Deferred financing costs, net     231,879     1,562,338  
Goodwill     11,389,654     11,389,654  
   
 
 
  Total non-current assets     15,590,583     18,630,642  
   
 
 
TOTAL ASSETS   $ 22,283,327   $ 26,357,934  
   
 
 
LIABILITIES:              
Current maturities of long-term obligations and related obligations, net of discount   $ 1,481,611   $ 6,584,437  
Accounts payable     1,151,100     833,608  
Billings in excess of costs and earnings on uncompleted contracts     78,343     32,385  
Accrued liabilities     4,393,872     5,520,515  
Deferred rent     485,163     443,603  
Deferred revenue     5,491,144     3,264,283  
   
 
 
  Total current liabilities     13,081,233     16,678,831  
   
 
 
Warrants and long-term obligations     4,131,950     1,483,511  
Redeemable preferred stock derivatives     1,387,238      
Deferred rent     498,601     867,850  
Deferred revenue     137,879     1,163,738  
   
 
 
  Total non-current liabilities     6,155,668     3,515,099  
   
 
 
TOTAL LIABILITIES     19,236,901     20,193,930  
   
 
 
Commitments and contingencies              

Series B redeemable convertible preferred stock: authorized, 1,000,000 shares (liquidation preference of $1 per share); issued and outstanding 1,000,000 and 0 shares of $.0001 par value respectively, net

 

 

753,229

 

 


 
Series C redeemable convertible preferred stock: authorized, 600,000 shares (liquidation preference of $10 per share); issued and outstanding 592,032 and 0 shares of $.0001 par value respectively, net     4,878,005      
   
 
 
      5,631,234      
STOCKHOLDERS' (DEFICIT)/EQUITY:              
Preferred stock—authorized, 5,000,000 shares (liquidation preference of $100 per share) Series A 7% Convertible; issued and outstanding 35,557 and 44,557 shares of $.0001 par value, respectively     4     4  
Common stock—authorized, 170,000,000 shares; issued and outstanding; 53,956,837 and 46,306,589 shares of $.0001 par value, respectively     5,545     4,632  
Additional paid-in capital     51,399,062     48,921,316  
Accumulated deficit     (53,989,419 )   (42,761,948 )
   
 
 
TOTAL STOCKHOLDERS' (DEFICIT)/EQUITY     (2,584,808 )   6,164,004  
   
 
 
TOTAL LIABILITIES AND STOCKHOLDERS' (DEFICIT)/EQUITY   $ 22,283,327   $ 26,357,934  
   
 
 

The accompanying notes to the condensed consolidated financial statements
are an integral part of these statements.

F-113



BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 
  Three months ended September 30,
  Nine months ended September 30,
 
 
  2006
  2005
  2006
  2005
 
 
   
  (As restated)

   
  (As restated)

 
Revenues                          
  Services   $ 3,226,184   $ 2,496,883   $ 8,397,122   $ 8,318,624  
  License fees and other     973,914     735,588     2,784,937     2,538,990  
   
 
 
 
 
      4,200,098     3,232,471     11,182,059     10,857,614  
   
 
 
 
 
Costs and other expenses                          
  Cost of services     612,441     503,843     2,024,655     2,373,535  
  Cost of license fees and other     148,275     125,633     361,334     658,875  
   
 
 
 
 
      760,716     629,476     2,385,989     3,032,410  
   
 
 
 
 
Gross Profit     3,439,382     2,602,995     8,796,070     7,825,204  
   
 
 
 
 
Operating Expenses                          
  Selling, general and administrative     2,467,347     2,836,875     7,834,137     8,808,969  
  Research, development and engineering     1,653,238     1,799,845     4,830,186     5,545,386  
   
 
 
 
 
      4,120,585     4,636,720     12,664,323     14,354,355  
   
 
 
 
 
    Operating loss     (681,203 )   (2,033,725 )   (3,868,253 )   (6,529,151 )
Other income (deductions)                          
  Derivative and warrant fair value adjustments     547,752     3,210,057     5,548,604     8,160,305  
  Interest income         6,908         35,958  
  Interest expense     (586,689 )   (1,605,771 )   (4,915,445 )   (2,992,780 )
  Loss on extinguishment of debt     (5,493,701 )       (7,815,717 )    
  Other     (18,891 )   (24,816 )   (51,185 )   (45,348 )
   
 
 
 
 
      (5,551,529 )   1,586,378     (7,233,743 )   5,158,135  
   
 
 
 
 
    NET LOSS   $ (6,232,732 ) $ (447,347 ) $ (11,101,996 ) $ (1,371,016 )
   
 
 
 
 
Basic and Diluted Loss to Common Shareholders:                          
  Net loss   $ (6,232,732 ) $ (447,347 ) $ (11,101,996 ) $ (1,371,016 )
  Convertible preferred stock dividends and accretion     (369,200 )   (72,632 )   (581,877 )   (261,152 )
   
 
 
 
 
  Net loss attributable to common shareholders   $ (6,601,932 ) $ (519,979 ) $ (11,683,873 ) $ (1,632,168 )
   
 
 
 
 
Net Loss Per Share:                          
  Basic   $ (0.13 ) $ (0.01 ) $ (0.24 ) $ (0.04 )
  Diluted   $ (0.13 ) $ (0.02 ) $ (0.24 ) $ (0.09 )

Weighted Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic     50,733,960     45,476,802     48,752,262     45,129,000  
  Diluted     50,733,960     53,861,595     48,752,262     52,017,328  

The accompanying notes to the condensed consolidated financial statements
are an integral part of these statements.

F-114



BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 
  Nine Months Ended September 30,
 
 
  2006
  2005
 
CASH FLOW FROM OPERATING ACTIVITIES:              
  Net Loss   $ (11,101,996 ) $ (1,371,016 ))
  Adjustments to reconcile net loss to cash used in operating activities:              
    Derivative and warrant fair value adjustments     (5,548,604 )   (8,160,305 )
    Loss on extinguishment of debt     7,815,719      
    Depreciation     203,288     179,642  
    Amortization              
      Intangible assets     647,640     1,474,979  
      Deferred financing costs     167,275     29,621  
      Discounts on convertible debt related to warrants and beneficial conversion features     2,515,875     1,067,927  
    Allowance for doubtful receivables     24,073     22,440  
    Deferred rent     (327,692 )   (290,807 )
    Options and warrants issued for services and other     529,055     542,758  
    Loss on sale of investment         20,000  
  Change in assets and liabilities:              
    Accounts receivable trade     (1,947,080 )   (862,889 )
    Costs and earnings in excess of billings on uncompleted contracts     2,872,487     1,546,812  
    Inventory     (17,829 )   26,134  
    Prepaid expenses and other     (26,332 )   (221,842 )
    Accounts payable     317,492     (418,332 )
    Billings in excess of costs and earnings on uncompleted contracts     45,958     24,173  
    Accrued liabilities     (315,427 )   683,989  
    Deferred revenue     1,201,003     1,174,224  
   
 
 
      Net cash used in operating activities     (2,945,095 )   (4,532,492 )
   
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:              
  Capital expenditures     (119,437 )   (144,916 )
  Deposits     1,027,585     1,004,097  
  Patent costs     (49,477 )   (56,610 )
  Proceeds from sale of marketable debt securities         980,000  
  Proceeds from sale of trademark         50,000  
   
 
 
      Net cash provided by investing activities     858,671     1,832,571  
   
 
 
CASH FLOW FROM FINANCING ACTIVITIES:              
  Net advance to stockholders         (12,753 )
  Issuance of long-term obligations     988,000     4,920,251  
  Repayment of long term obligations     (348,349 )   (1,894,148 )
  Preferred stock dividends paid     (59,303 )    
  Issuance of common stock     1,500,000      
  Issuance of bridge note         250,000  
  Repayment of bridge note         (250,000 )
  Exercise of warrants and options     8,400     558,787  
  Financing costs     (131,552 )   (374,614 )
  Net refund of offering costs         43,356  
   
 
 
      Net cash provided by financing activities     1,957,196     3,240,879  
   
 
 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS     (129,228 )   540,958  
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD     1,422,827     956,230  
   
 
 
CASH AND CASH EQUIVALENTS, END OF PERIOD   $ 1,293,599   $ 1,497,188  
   
 
 

The accompanying notes to the condensed consolidated financial statements
are an integral part of these statements.

F-115



BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION

 
  Nine Months Ended September 30,
 
  2006
  2005
Cash paid for:        
  Interest   1,061,157   1,025,873
Noncash Investing and Financing Activities:        
  Conversion of convertible notes and related obligations, net of discount, and accrued interest into common stock   894,123   2,126,196
  Issuance of Series B redeemable preferred stock in exchange for debt and related obligations   988,000  
  Issuance of Series C redeemable preferred stock in exchange for debt and related obligations   5,920,320  
  Issuance of common stock in conjunction with refinancing   189,000   788,284
  Modification of warrants in conjunction with refinancing   110,453  
  Issuance of common stock through conversion of dividends outstanding on Series A preferred stock   541,398  
  Issuance of common stock in exchange for Series A and Series C preferred stock and cumulative dividends in arrears, thereon     121,822
  Origination of warrants in conjunction with debt financing   308,376   1,335,000
  Origination of warrants in conjunction with equity financing   103,229    
  Origination of options in exchange for financing fees     27,367
  Cashless exercise of options and warrants     164,075
  Goodwill allocation adjustment     946,852
  Conversion of preferred stock dividends to common stock   500,000  
  Conversion of preferred stock to common stock   125,476  
  Origination of embedded derivatives in conjunction with debt financing   679,624  
  Origination of embedded derivatives with preferred stock   1,434,004  

The accompanying notes to the condensed consolidated financial statements
are an integral part of these statements.

F-116



BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2006 (Unaudited) and December 31, 2005

1.    BASIS OF PRESENTATION

        The accompanying unaudited interim consolidated financial statements include the accounts of BIO-key International, Inc. and its wholly owned subsidiary (collectively, the "Company") and are stated in conformity with accounting principles generally accepted in the United States, pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). Pursuant to such rules and regulations, certain financial information and footnote disclosures normally included in the financial statements have been condensed or omitted. Significant intercompany accounts and transactions have been eliminated in consolidation.

        In the opinion of management, the accompanying unaudited interim consolidated financial statements contain all necessary adjustments, consisting only of those of a recurring nature, and disclosures to present fairly the financial position and the results of its operations and cash flows for the periods presented. It is suggested that these unaudited interim consolidated financial statements should be read in conjunction with the financial statements and the related notes thereto included in the Company's Annual Report on Form 10-KSB/A for the fiscal year ended December 31, 2005, as amended (the "Form 10-KSB").

Recently Issued Accounting Pronouncements

        In September 2006, the FASB issued SFAS No. 158, "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans," an amendment of FASB Statements No. 87, 88, 106, and 132R. SFAS No. 158 requires an employer to: (a) recognize in its statement of financial position an asset for a plan's overfunded status and/or a liability for a plan's underfunded status; (b) measure a plan's assets and its obligations that determine its funded status as of the end of the employer's fiscal year (with limited exceptions); and (c) recognize changes in the funded status of a defined benefit postretirement plan in the year in which the changes occur. The implementation of SFAS 158 is not expected to have a material impact on the Company's financial statements.

        In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements," which is effective for calendar year companies on January 1, 2008. The Statement defines fair value, establishes a framework for measuring fair value in accordance with Generally Accepted Accounting Principles, and expands disclosures about fair value measurements. The Statement codifies the definition of fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standard clarifies the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The Company is currently assessing the potential impacts of implementing this standard.

        In September 2006, the SEC staff issued Staff Accounting Bulletin (SAB) Topic 1N (SAB 108), "Financial Statements—Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements," which is effective for calendar year companies as of December 31, 2006. SAB 108 provides guidance on how prior year misstatements should be taken into consideration when quantifying misstatements in current year financial statements for purposes of determining whether the financial statements are materially misstated. Under this guidance, companies should take into account both the effect of a misstatement on the current year balance sheet as well as the impact upon the current year income statement in assessing the materiality of a current year

F-117



misstatement. Once a current year misstatement has been quantified, the guidance in SAB Topic 1M, "Financial Statements—Materiality," (SAB 99) should be applied to determine whether the misstatement is material. The implementation of SAB 108 is not expected to have a material impact on the Company's financial statements.

        In June 2006, the FASB issued FIN No. 48, "Accounting for Uncertainty in Income Taxes—An Interpretation of FASB Statement No. 109," which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 will be effective for the Company's first interim period beginning January 1 2007. The implementation of FIN 48 is not expected to have a material impact on the Company's financial statements.

Comprehensive Loss

        Comprehensive loss consists of net loss and other gains and losses affecting shareholders' equity that, under generally accepted accounting principles, are excluded from net loss in accordance with Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive Income." The Company, however, does not have any components of other comprehensive loss as defined by SFAS No. 130 and therefore, for the three and nine months ended September 30, 2006 and 2005, comprehensive loss is equivalent to the Company's reported net loss. Accordingly, a separate statement of comprehensive loss is not presented.

Reclassifications

        Certain amounts in the 2005 consolidated financial statements have been reclassified to conform to the 2006 presentation. These reclassifications had no effect on the previously reported net loss or stockholders' equity.

2.    LIQUIDITY AND CAPITAL RESOURCE MATTERS

        Broad commercial acceptance of the Company's technology is critical to the Company's success and ability to generate revenues. The Company has only recently begun to generate significant revenues, has suffered recurring losses from operations and has a working capital deficit.

        During the three months ended September 30, 2006, the Company raised approximately $2,000,000 in gross proceeds through private issuances of equity securities (pursuant to the Securities Purchase Agreements with Trellus Partners L.P. and The Shaar Fund, Ltd.), of which $1,500,000 was received in cash and $500,000 was paid in declared and unpaid dividends.

        The Company may still be in need of additional capital however, and is currently considering various alternatives related to raising additional capital including new funding from other sources. No assurance can be given that any form of additional financing will be available on terms acceptable to the Company, that adequate financing will be obtained to meet its needs, or that such financing would not be dilutive to existing shareholders.

        The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States, which contemplate continuation of the Company as

F-118



a going concern. The matters described in the preceding paragraphs raise substantial doubt about the Company's ability to continue as a going concern. Recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheet may be dependent upon the Company's ability to obtain additional financing, meet its financing requirements on a continuing basis, and succeed in its future operations. The accompanying financial statements do not include any adjustments that may result from the uncertainty regarding the Company's ability to continue as a going concern.

3.    STOCK BASED COMPENSATION

Effect of Adoption of SFAS 123R, Share-Based Payment

        Prior to January 1, 2006, the Company's employee stock compensation plans were accounted for in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25") and related interpretations. Under this method, no compensation expense was recognized as long as the exercise price equaled or exceeded the market price of the underlying stock on the date of the grant. The Company elected the disclosure-only alternative permitted under SFAS No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"), as amended by SFAS No. 148, "Accounting for Stock-Based Compensation—Transition and Disclosure" (SFAS 148"), for fixed stock-based awards to employees.

        On December 31, 2005, the Company accelerated the vesting of certain of the outstanding options to purchase shares of the Company's common stock with option exercise prices greater than the fair market value of the Company's common stock on such date. The acceleration applied to all such options outstanding as of December 31, 2005 under the Company's 1996 Stock Option Plan, 1999 Stock Option Plan and 2004 Stock Option Plan, except for options held by the Company's executive officers subject to Section 16(b) of the Securities Exchange Act of 1934, as amended, and the members of the Company's Board of Directors. Options to purchase up to 897,614 shares of the Company's common stock, or 14% of the total shares of the Company's common stock subject to outstanding options, with a weighted average exercise price of approximately $1.09 and varying remaining vesting schedules, were subject to this acceleration and became immediately vested and exercisable as of December 31, 2005. The number of shares, exercise prices and other terms of the options subject to the acceleration remain unchanged.

        As of January 1, 2006, the Company adopted SFAS 123R using the modified prospective method, which requires measurement of compensation cost for all stock awards at fair value on date of grant and recognition of compensation over the service period for awards expected to vest. Accordingly, financial statement amounts for the prior periods presented in this Form 10-QSB have not been restated to reflect the fair value method of expensing share-based compensation. Under this application, we are required to record compensation cost for all share-based payments granted after the date of adoption based on the grant date fair value estimated in accordance with the provisions of SFAS 123R and for the unvested portion of all share-based payments previously granted that remain outstanding which were based on the grant date fair value estimated in accordance with the original provisions of SFAS 123. The majority of our share-based compensation arrangements vest over either a three or four year vesting schedule. The Company expenses its share-based compensation under the ratable method, which treats each vesting tranche as if it were an individual grant. The fair value of stock options is determined using the Black-Scholes valuation model, which is consistent with our

F-119



valuation techniques previously utilized for options in footnote disclosures required under SFAS 123, as amended by SFAS 148, and requires the input of highly subjective assumptions. These assumptions include estimating the length of time employees will retain their vested stock options before exercising them (the "expected option term"), the estimated volatility of our common stock price over the option's expected term, the risk-free interest rate over the option's expected term, and the Company's expected annual dividend yield. Changes in these subjective assumptions can materially affect the estimate of fair value of stock-based compensation and consequently, the related amount recognized as an expense in the consolidated statements of operations. As required under the accounting rules, we review our valuation assumptions at each grant date and, as a result, are likely to change our valuation assumptions used to value employee stock-based awards granted in future periods. The values derived from using the Black-Scholes model are recognized as expense over the service period, net of estimated forfeitures (the number of individuals that will ultimately not complete their vesting requirements). The estimation of stock awards that will ultimately vest requires significant judgment. We consider many factors when estimating expected forfeitures, including types of awards, employee class, and historical experience. Actual results, and future changes in estimates, may differ substantially from our current estimates. The compensation expense recognized in connection with the adoption of SFAS 123R increased the Company's net loss by $239,136 with no effect per share for the three months ended September 30, 2006 and increased the Company's net loss for the nine months ended September 30, 2006 by $529,055, with a $0.01 effect per share. There was no impact on cash flows from operations, investment, or financing in connections with the adoptions of SFAS 123R. As the Company uses the full valuation allowance with respect to deferred taxes, the adoption of SFAS 123R had no impact on deferred taxes.

        The following table presents share-based compensation expenses for continuing operations included in the Company's unaudited condensed consolidated statements of operations:

 
  Three Months Ended
September 30,
2006

  Nine Months Ended
September 30,
2006

Cost of services   $ 15,468   $ 40,236
Selling, general and administrative     167,769     370,165
Research, development and engineering     55,899     118,654
   
 
    $ 239,136   $ 529,055
   
 

F-120


Valuation Assumptions for Stock Options

        For the nine months ended September 30, 2006, 324,000 stock options were granted. The fair value of each option was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:

 
  Three Months Ended September 30,
 
 
  2006
  2005
 
Risk free interest rate   4.91-5.08 % 4.16 %
Expected life of options (in years)   4.0-7.0   7.0  
Expected dividends   0 % 0 %
Volatility of stock price   92-118 % 132 %
 
 
Nine Months Ended
September 30,

 
 
  2006
  2005
 
Risk free interest rate   4.53-5.08 % 3.95-4.18 %
Expected life of options (in years)   4.0-7.0   6.5-7.0  
Expected dividends   0 % 0 %
Volatility of stock price   72-129 % 132-134 %

        The stock volatility for each grant is determined based on the review of the experience of the weighted average of historical daily price changes of the Company's common stock over the expected option term. The expected life represents the weighted average period of time that options granted are expected to be outstanding giving consideration to vesting schedules and our historical exercise patterns; and the risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for periods corresponding with the expected life of the option.

Fair Value Disclosures—Prior to SFAS 123R Adoption

        The Company did not recognize compensation expense for employee stock option grants for the three and nine months ended September 30, 2005, when the exercise price of the Company's employee stock options equaled the market price of the underlying stock on the date of grant.

        The Company had previously adopted the provisions of SFAS 123 as amended by SFAS No.148, "Accounting for Stock-Based Compensation—Transition and Disclosure" through disclosure only. The following table illustrates the effects on net income and earnings per share for the three and nine

F-121



months ended September 30, 2005 as if the Company had applied the fair value recognition provisions of SFAS 123 to share-based employee awards:

 
  Three Months Ended
September 30,
2005

  Nine Months Ended
September 30,
2005

 
Net loss              
  As reported   $ (447,347 ) $ (1,371,016 )
  Fair value-based expense, net of tax     (218,054 )   (654,162 )
   
 
 
  Proforma net loss   $ (665,401 ) $ (2,025,178 )
   
 
 
Loss applicable to common Stockholders              
  As reported   $ (519,979 ) $ (1,632,168 )
  Fair value-based expense, net of tax     (218,054 )   (654,162 )
   
 
 
  Proforma net loss   $ (738,033 ) $ (2,286,330 )
   
 
 
Basic and diluted loss per common share              
  As reported—Basic   $ (0.01 ) $ (0.04 )
  As reported—Diluted   $ (0.02 ) $ (0.09 )
  Proforma—Basic   $ (0.02 ) $ (0.05 )
  Proforma—Diluted   $ (0.05 ) $ (0.10 )

1996 Stock Option Plan

        During 1996, the Board of Directors and stockholders of the Company adopted the 1996 Stock Option Plan (the 1996 Plan). Under the 1996 Plan, 750,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 100% of fair market value for incentive stock options and 50% for all others. The term of stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The Plan expired in May 2005.

1999 Stock Option Plan

        During 1999, the Board of Directors of the Company adopted the 1999 Stock Option Plan (the 1999 Plan). The 1999 Plan was not presented to stockholders for approval and thus incentive stock options are not available under the plan. Under the 1999 Plan, 2,000,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 85% of fair market value. The term of nonstatutory stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The 1999 Plan terminates in August 2009.

F-122



2004 Stock Option Plan

        On October 12, 2004, the Board of Directors of the Company approved the 2004 Stock Option Plan (the 2004 Plan). The 2004 Plan has not yet been presented to stockholders for approval and thus incentive stock options are not available under this plan. Under the terms of this plan, 4,000,000 shares of common stock are reserved for issuance to employees, officers, directors, and consultants of the Company at exercise prices which may not be below 85% of fair market value. The term of stock options granted may not exceed ten years. Options issued under the Plan vest pursuant to the terms of stock option agreements with the recipients. In the event of a change in control, as defined, all options outstanding vest immediately. The Plan terminates in October 2014.

Non-Plan Stock Options

        Periodically, the Company has granted options outside of the 1996, 1999, and 2004 Plans to various employees and consultants. In the event of change in control, as defined, certain of the non-plan options outstanding vest immediately.

Stock Option Activity

        The following table summarizes stock option activity for the nine months ended September 30, 2006:


Number of Options

 
  1996
Plan

  1999
Plan

  2004
Plan

  Non Plan
  Total
  Range of
exercise
price

  Weighted
average
exercise
price

  Weighted
average
remaining
life
(in years)

Balance, as of December 31, 2005   150,000   1,062,125   2,052,860   3,082,850   6,347,835           4.52
Granted       748,000   1,050,000   1,798,000   0.67-0.75   0.72    
Exercised                      
Expired or cancelled       (42,610 ) (14,850 ) (57,460 ) 0.93-1.17   1.04    
   
 
 
 
 
           
Balance, as of March 31, 2006   150,000   1,062,125   2,758,250   4,118,000   8,088,375   0.19-6.42   0.87   5.41
Granted       92,000     92,000   0.61   0.61    
Exercised                      
Expired or cancelled     (132,456 ) (102,000 )   (234,456 ) 0.35-1.10   0.62    
   
 
 
 
 
           
Balance, as of June 30, 2006   150,000   929,669   2,748,250   4,118,000   7,945,919   0.19-6.42   0.88   4.96
Granted     135,000   97,000     232,000   0.38-0.40   0.39    
Exercised                      
Expired or cancelled     (69,669 ) (124,500 )   (194,169 ) 0.60-1.17   0.92    
   
 
 
 
 
           
Balance, as of September 30, 2006   150,000   995,000   2,720,750   4,118,000   7,983,750   0.19-6.42   0.86   4.81
Available for future grants September 30, 2006     714,257   1,279,250     1,993,507            

F-123


        The options outstanding and exercisable at September 30, 2006 were in the following exercise price ranges:

Options Outstanding

  Options Exercisable

Range of exercise prices

  Number of
shares

  Weighted
average
exercise
price

  Weighted
average
remaining
life
(in years)

  Aggregate
Intrinsic
Value

  Number of
shares

  Weighted
average
exercise
price

  Weighted
average
remaining
life
(in years)

  Aggregate
Intrinsic
Value

$0.19   60,000   $ 0.19   1.90   $ 15,000   60,000   $ 0.19   1.90   $ 15,000
.29-.40   937,000     0.34   3.15     98,380   840,000     0.33   2.72     94,500
.46-.69   2,566,000     0.58   4.71       1,360,332     0.53   3.67    
.75-1.11   2,626,250     0.94   5.70       1,396,249     1.07   5.20    
1.17-1.62   1,746,500     1.30   4.71       1,428,162     1.30   4.61    
6.42   48,000     6.42   1.37       48,000     6.42   1.37    
   
           
 
           
$0.19-6.42   7,983,750             $ 113,380   5,132,743             $ 109,500

        The weighted average remaining contractual life of options exercisable at September 30, 2006 was 4.05 years.

        The aggregate intrinsic value in the table above represents the total intrinsic value, based on the Company's closing stock price of $0.44 as of September 30, 2006, which would have been received by the option holders had all option holders exercised their options as of that date. The total number of in-the-money options exercisable as of September 30, 2006 was 900,000.

        The weighted average fair value of options, as determined under SFAS No. 123R and SFAS 123, granted during the three months ended September 30, 2006 and September 30, 2005 was $0.31 and $0.84 per share, respectively, and during the nine months ended September 30, 2006 and September 30, 2005 was $0.53 and $1.09 per share respectively.

        The total intrinsic value of options exercised during the three-month period ended September 30, 2006 and September 30, 2005 was $0 and $15,600, respectively. The aggregate intrinsic value of options exercised during the nine-month period ended September 30, 2006 and September 30, 2005 was $0 and $136,688 respectively.

        As of September 30, 2006 future compensation cost related to nonvested stock options is approximately $688,791 and will be recognized over an estimated weighted average period of approximately 3.0 years.

4.    EARNINGS PER SHARE COMMON STOCK ("EPS")

        The Company's basic EPS is calculated using net income (loss) and the weighted-average number of shares outstanding during the reporting period. Diluted EPS includes the effect from potential issuance of common stock, such as stock issuable pursuant to the exercise of stock options and warrants and the assumed conversion of convertible notes and preferred stock. For the three and nine months ended September 30, 2006, diluted per share computations are not presented since this effect would be antidilutive.

F-124



        The reconciliation of the numerators and denominators of the basic and diluted EPS calculations was as follows for both of the following three and nine month periods ended September 30:

 
  Three Months ended
September 30,

  Nine Months ended
September 30,

 
 
  2006
  2005
  2006
  2005
 
Numerator:                          
  Net income (loss)   $ (6,232,732 ) $ (447,347 ) $ (11,101,996 ) $ (1,371,016 )
    Convertible preferred stock dividends and accretion     (369,200 )   (72,632 )   (581,877 )   (261,152 )
   
 
 
 
 
  Income (loss) available to common stockholders (basic EPS)     (6,601,932 )   (519,979 )   (11,683,873 )   (1,632,168 )
   
 
 
 
 
    Adjustment for interest expense and debt conversion features         (356,879 )       (2,890,686 )
   
 
 
 
 
  Loss as adjusted (diluted EPS)   $ (6,601,932 ) $ (876,858 ) $ (11,683,873 ) $ (4,522,854 )
   
 
 
 
 
Denominator:                          
  Weighted-average shares used to compute basic EPS     50,733,960     45,476,802     48,752,262     45,129,000  
    Effect of dilutive securities:                          
    Convertible notes         8,384,793         6,888,328  
   
 
 
 
 
  Weighted-average shares used to compute diluted EPS     50,733,960     53,861,595     48,752,262     52,017,328  
   
 
 
 
 
Earnings (loss) per share                          
  Basic   $ (0.13 ) $ (0.01 ) $ (0.24 ) $ (0.04 )
   
 
 
 
 
  Diluted   $ (0.13 ) $ (0.02 ) $ (0.24 ) $ (0.09 )
   
 
 
 
 

        The following table summarizes the potential weighted average shares of common stock that were excluded from the diluted per share calculation, because the effect of including these potential shares was antidilutive.

 
  Three Months ended
September 30,

  Nine Months Ended
September 30,

 
  2006
  2005
  2006
  2005
Preferred Stock   14,364,171   6,796,942   9,146,462   7,152,538
Convertible Debt   11,952,895     13,250,644  
Stock Options   247,461   1,300,446   530,681   1,675,586
Warrants   6,668   54,908   440,647   580,125
   
 
 
 
Potentially dilutive securities   26,571,195   8,152,296   23,368,434   9,408,249
   
 
 
 

F-125


        Items excluded from the diluted per share calculation because the exercise price was greater than the average market price of the common shares:

 
  Three Months Ended
September 30,

  Nine Months Ended
September 30,

 
  2006
  2005
  2006
  2005
Stock options   6,986,750   4,136,600   5,941,750   2,196,350
Warrants   14,124,486   13,058,042   10,226,475   9,383,042
   
 
 
 
  Total   21,111,236   17,194,642   16,168,225   11,579,392
   
 
 
 

5.    EQUIPMENT AND LEASEHOLD IMPROVEMENTS

        Equipment and leasehold improvements at September 30, 2006 and December 31, 2005 consisted of the following:

 
  September 30,
2006

  December 31,
2005

 
Equipment   $ 530,120   $ 458,847  
Furniture and fixtures     187,984     179,349  
Software     116,011     104,414  
Leasehold improvements     198,888     170,955  
   
 
 
      1,033,003     913,565  
Less accumulated depreciation and amortization     (568,586 )   (365,298 )
   
 
 
Total   $ 464,417   $ 548,267  
   
 
 

6.    GOODWILL AND OTHER INTANGIBLE ASSETS

        The Company's goodwill resulted from the acquisition of Public Safety Group, Inc. and certain assets and assumed liabilities of the Mobile Government Division of Aether Systems, Inc. in 2004. As provided by SFAS No. 142, the Company has elected to perform the annual assessment of the carrying value of all goodwill as of September 30 of each year using a number of criteria, including the value of the overall enterprise. As of September 30, 2006, the Company believes no material impairment exists. Future impairment charges from existing operations or other acquisitions, if any, will be reflected as an operating expense in the statement of operations. As of September 30, 2006 and December 31, 2005 goodwill totaled $11,389,654.

F-126



        Other intangible assets as of September 30, 2006 and December 31, 2005 consisted of the following:

 
  September 30,
2006

  December 31,
2005

 
Copyrighted software   $ 1,181,429   $ 1,181,429  
Customer relationships     1,009,000     1,009,000  
Trademarks     807,872     807,872  
Developed technology     710,000     710,000  
Marketing agreements     605,340     605,340  
Patents and patents pending     333,255     283,779  
   
 
 
      4,646,896     4,597,420  
Less: accumulated amortization     (1,943,237 )   (1,295,597 )
   
 
 
Total   $ 2,703,659   $ 3,301,823  
   
 
 

        Aggregate amortization expense for the nine months ended September, 2006 and 2005, was $647,640 and $1,474,979 respectively.

7.    Deferred financing costs

        Deferred financing costs are amortized based upon the lives of the respective debt obligations. The gross carrying amount of deferred financing costs at September 30, 2006 and December 31, 2005 was $335,828 and $1,763,238 respectively, and accumulated amortization was $103,949 and $200,900, respectively. Amortization of deferred financing costs is included in interest expense, and was $46,633 and $14,999 for the three months ended September 30, 2006 and 2005 respectively, and was $167,275 and $29,621 for the nine months ended September 30, 2006 and 2005 respectively.

F-127



8.    CONVERTIBLE DEBT FINANCING

        Long-term obligations consisted of the following as of:

 
  September 30,
2006

  December 31,
2005

 
2004              
  Convertible term notes   $ 3,016,655   $ 5,992,304  
  Discount     (553,812 )   (2,134,340 )
  FMV of embedded derivatives     580,575     421,317  
  FMV of warrants     352,634     828,095  
2005              
  Convertible term notes     1,800,000     5,284,723  
  Discount     (490,025 )   (3,569,793 )
  FMV of embedded derivatives     494,091     590,226  
  FMV of warrants     290,721     655,416  
2006              
  FMV of warrants     122,722      
   
 
 
      5,613,561     8,067,948  
    Less current portion     1,481,611     6,584,437  
   
 
 
Total   $ 4,131,950   $ 1,483,511  
   
 
 

2004 and 2005 Senior Notes Amendment and Waivers

        Effective as of January 23, 2006, the Company entered into an Amendment and Waiver (the "January Secured Notes Amendment and Waiver") with Laurus Master Fund, Ltd ("Laurus") in connection with the Secured Convertible Notes (the "Secured Notes") then held by Laurus.

        Under the January Secured Notes Amendment and Waiver, the Secured Notes issued by the Company to Laurus on September 29, 2004 in the aggregate principal amount of $5,000,000 (the "September 2004 Note") and on June 8, 2005 in the aggregate principal amount of $2,000,000 (the "June 2005 Note") were amended as follows: (i) the maturity date of the September 2004 Note was extended to January 1, 2008, (ii) the maturity date of the June 2005 Note was extended to December 1, 2008, and (iii) the fixed conversion price under each of the Secured Notes was reset from $1.35 to $0.85 per share. In addition, the exercise price of all warrants to purchase Common Stock of the Company held by Laurus was reset to $1.00 per share.

        The Company also issued 150,000 shares (the "Newly Issued Shares") of the Company's Common Stock to Laurus in connection with the January Secured Notes Amendment and Waiver. In connection with the issuance of these shares, Laurus agreed to waive the provisions of the Secured Notes regarding any adjustment of the fixed conversion price that would otherwise be triggered as a result of the issuance of these shares and certain other securities which have a conversion price of $0.70 per share.

        Effective as of August 10, 2006, the Company entered into a further Amendment and Waiver (the "August Secured Notes Amendment and Waiver") with Laurus in connection with the Secured Notes. Under the August Secured Notes Amendment and Waiver, the September 2004 Note and June 2005 Note were amended as follows: (i) the principal amounts due and payable under the September 2004

F-128



Note and the June 2005 Note for the months of August and September 2006, respectively, shall be paid in shares of the Company's Common Stock priced at $0.50 per share; and (ii) the principal amount due and payable under the September 2004 Note for the months of October, November and December 2006 is deferred until January 1, 2008, the final maturity date of the September 2004 Note, and the principal amount due and payable under the June 2005 Note for the months of October, November and December 2006 is deferred until December 1, 2008, the final maturity date of the June 2005 Note.

        Pursuant to the August Secured Notes Amendment and Waiver, the Company issued 150,000 shares of its Common Stock to Laurus as consideration for the principal payment deferral.

2004 and 2005 Subordinated Notes

        Effective as of January 23, 2006, the Company also entered into an Amendment and Waiver (the "Subordinated Notes Amendment and Waiver") with certain holders (the "Subordinated Note Holders") of its Subordinated Convertible Promissory Notes (the "Subordinated Notes").

        Under the Subordinated Notes Amendment and Waiver, the Subordinated Notes issued by the Company on September 29, 2004 in the aggregate principal amount of $5,288,221 (the "September 2004 Notes") and on May 31, 2005 in the aggregate principal amount of $3,244,723 (the "May 2005 Notes") were amended as follows: (i) the maturity dates were extended from September 29, 2007 and May 31, 2008, respectively, to January 1, 2009; (ii) the interest rate was fixed at fifteen percent (15%); (iii) all principal amounts are due at the maturity date and shall be paid in shares of Common Stock priced at $0.70 per share if the average closing price of the Common Stock for the thirty (30) trading days immediately preceding the maturity date is greater than $1.10; (iv) interest shall be paid, at the Company's election, in cash or shares of Common Stock, with the Common Stock priced at the average closing price of the Common Stock for the ten (10) trading days immediately preceding the repayment date; and (v) the currently applicable fixed conversion price was amended to $0.70 per share. In addition, the exercise price of all warrants to purchase Common Stock held by the Subordinated Note Holders that currently have an exercise price greater than $1.00 per share was reset to $1.00 per share.

        Effective as of August 10, 2006, the Company also entered into a Securities Exchange Agreement (the "Securities Exchange Agreement") with the Subordinated Note Holders. Under the Securities Exchange Agreement, the Subordinated Notes were exchanged for shares (the "Series C Shares") of the Company's Series C Convertible Preferred Stock, which shares are initially convertible into Common Stock at $0.50 per share, having an aggregate value equal to the principal amount outstanding under the Subordinated Notes, plus accrued and unpaid interest thereon, and certain liquidated damages payments owed by the Company to the Subordinated Note Holders.

2004 and 2005 Senior Notes

        The Senior Notes contain features that are considered embedded derivative financial instruments: Principal's conversion option: The Notes are convertible at the Holder's option at any time at the fixed conversion price of $0.50 per share; Monthly Payments Conversion Option: Holders have the option to convert the Notes' monthly payment at a $0.50 per share conversion price if the common stock price is

F-129



higher than 110% of the conversion price ($0.55), as long as the amount converted is not higher than 25% of trading volume for the last 22 trading days. If the Notes' monthly payments are not converted, the payments will be paid in cash at 102% of such amount; Interest Rate Adjustment provision: For every 25% increase in common stock value above $0.50 per share, the interest will be reduced by 2%. The interest rate may never be reduced below 0%; Default provision: In the event of default under the terms set forth above, the Senior Lenders will be entitled to specified remedies, including remedies under the Uniform Commercial Code. These features have been bifurcated and recorded on the Company's balance sheet at their fair value.

        The accounting treatment of the derivatives and warrants requires that the Company record the derivatives and the warrant at their relative fair value as of the inception date of the agreement, and at fair value as of each subsequent balance sheet date. Any change in fair value will be recorded as non-operating, non-cash income or expense at each reporting date. If the fair value of the derivatives and warrants is higher at the subsequent balance sheet date, the Company will record a non-operating, non-cash charge. If the fair value of the derivatives and warrants is lower at the subsequent balance sheet date, the Company will record non-operating, non-cash income.

        As of September 30, 2006 and December 31, 2005, respectively, the derivatives were valued at $1,074,666 and $1,011,543. Conversion related derivatives were valued using the Binomial Option Pricing Model with the following assumptions: dividend yield of 0%; annual volatility of 73% to 118%; and risk free annual interest rate of 2.89% to 4.9% as well as probability analysis related to trading volume restrictions. The remaining derivatives were valued using other binomial models and measuring the impact of the derivative on the expected interest payment amount over the life of the Note. The Warrants issued with the 2004 and 2005 debt financings classified as liabilities were valued at $643,355 and $1,483,511, as of September 30, 2006 and December 31, 2005 respectively, using the Black Scholes Option Pricing model with the following assumptions: dividend yield of 0%; annual volatility of 82%-88% and risk-free interest rate of 4.6%, and dividend yield of 0%; annual volatility of 98% to 111%% and risk-free interest rate of 4.4%, respectively.

        The initial relative fair values of both the derivatives and the warrants were recorded as discounts to the Notes and are being amortized to interest expense over the expected term of the debt, using the effective interest method. At September 30, 2006, the unamortized discount on the Notes was $553,812 and $490,025 for 2004 and 2005 notes, respectively. The effective interest rate on the Notes for the periods ended September 30, 2006 and December 31, 2005 ranged between 15% and 136% based on the frequency of principal payments as well as actual payments made. At December 31, 2005, the unamortized discount on the Notes was $2,134,340 and $3,569,793 for 2004 and 2005 notes, respectively.

2006 Notes

        The Company entered into a Securities Purchase Agreement (the "Securities Purchase Agreement"), effective as of January 23, 2006, with The Shaar Fund, Ltd., Longview Fund, L.P. and Longview Special Finance (collectively, the "Purchasers").

        Under the Securities Purchase Agreement, the Company issued to the Purchasers Convertible Term Notes (the "Convertible Notes") in the aggregate principal amount of $1,000,000, bearing interest

F-130



at 15% per annum. The Convertible Notes converted into shares of the Series B Preferred Stock of the Company on February 23, 2006 (see Note 10), which shares are convertible into shares of the Common Stock of the Company at a fixed conversion price of $0.50 per share.

        In connection with the Purchasers' purchase of the Notes, the Company also issued warrants to the Purchasers (the "Warrants") to purchase up to an aggregate of 500,000 shares of the Company's Common Stock (subject to adjustment as set forth therein) at a per share exercise price of $0.50 per share. The proceeds from this transaction will be used for general working capital purposes.

        The Warrants were classified as liabilities and were valued at $122,722 as of September 30, 2006, using the Black Scholes Option Pricing model with the following assumptions: dividend yield of 0%; annual volatility of 93% and risk-free interest rate of 4.6%.

Aether Note Amendment

        The Company entered into an Amendment No. 1 to Subordinated Secured Promissory Note, dated as of January 23, 2006 (the "Aether Note Amendment"), with Aether Systems, Inc. ("Aether"). Pursuant to the Aether Note Amendment, the Subordinated Secured Promissory Note issued by the Company to Aether on September 30,2004 in the aggregate maximum principal amount of $6,884,588 (the "Aether Note"), was amended to increase such aggregate maximum principal amount to $7,884,588. The Aether Note evidences a contingent reimbursement obligation of the Company to Aether and a surety fee payable by the Company to Aether, in each case with respect to a letter of credit maintained by Aether for the Company's benefit in connection with the Company's acquisition of the Mobile Government Division of Aether on September 30, 2004. The Company's obligations under the Aether Note remain secured by a security interest granted to Aether in all or substantially all of the Company's assets subordinated to the security interest of Laurus pursuant to the Secured Notes.

Default on 2004 and 2005 Notes

        With respect to the convertible notes issued in 2004 and 2005, the Company is required to make interest payments or issue registered shares in lieu of interest payments on a monthly basis.

        During the nine-month period ended September 30, 2006, the Company failed to make such payments or issue such registered shares to subordinated debt holders. The failure to make the required monthly payments caused the subordinated debt to default, and in accordance with the provisions set forth in the subordinated convertible note agreements, the interest rate on the subordinated notes was increased by an additional 2.0% per annum.

        In connection with the exchange of subordinated debt for Series C Convertible Preferred Stock pursuant to the Securities Exchange Agreement, as described above, the then current interest liability of the note holders was exchanged for Series C Convertible Preferred Stock.

        During the nine-month period ended September 30, 2006, the Company made the required payments to the 2004 and 2005 senior debt holder, Laurus. However, due to the non-payment of subordinated interest described above, the Company incurred, in accordance with the cross-default provisions of the senior debt agreements, an additional 2% default interest penalty relating to the

F-131



senior debt. Total accrued interest expense and default interest as at September 30, 2006 was $664,678 as related to the 2004 and 2005 senior convertible notes.

        Total accrued interest for all convertible debt as for September 30, 2006 amounted to $664,878.

9.    ACCRUED LIABILITIES

        Accrued liabilities at September 30, 2006 and December 31, 2005 consisted of the following:

 
  September 30,
2006

  December 31,
2005

Contract costs not yet invoiced by vendors   $ 2,092,615   $ 3,654,440
Compensation     649,475     614,934
Royalties     473,460     294,512
Interest     845,932     684,253
Other     332,390     272,376
   
 
Total   $ 4,393,872   $ 5,520,515
   
 

10.    REDEEMABLE PREFERRED STOCK

Series B Convertible Preferred Stock

        The Company issued 1,000,000 shares of redeemable Series B Convertible Preferred Stock on February 23, 2006, upon the conversion of certain convertible term notes. Each share of Series B preferred stock has an Original Issue Price of $1.00 per share. The holder has the option to redeem the shares of Series B preferred stock at any time for a number of shares of the Company's common stock equal to the Original Issue Price plus accumulated and unpaid dividends divided by the fixed conversion price of $0.50 per share of Common Stock. The conversion price is subject to adjustment if common stock is issued by the Company subsequent to the original issue date of the Series B preferred stock, except for other conversions, options, warrants, dividends paid in stock or pursuant to an acquisition by the Company, at a price less than the conversion price. Mandatory conversion of all Series B shares will be automatic if, for the 30 trading days prior to January 1, 2009, the average closing bid price for one share of common stock is at least $1.10. The shares shall be converted at the conversion price then in effect. If the average bid price for the 30 trading days prior to January 1, 2009 per common share is less than $1.10 the Company shall mandatorily redeem all remaining outstanding Series B preferred stock by paying cash equal to $1.00 per share with all accrued and unpaid dividends. The Company may, at its election, redeem any or all of the remaining outstanding Series B shares in cash at a conversion price equal to $1.20 per share, together with all accrued and unpaid dividends upon giving 30 day notice. Holders of the Series B preferred stock are entitled to cumulative, prior and in preference to holders of common stock dividends equal to 15% per annum of the Original Purchase Price still outstanding, payable quarterly commencing April 1, 2006. In any liquidation of the Company, each share of preferred stock is entitled to a liquidation preference in pari passu with the Series A and Series C Preferred stock before any distribution may be made on the Company's common stock.

        During the three months ended September 30, 2006, $52,603 of dividends ($0.053 per share) was declared payable to the holders of Series B Convertible Preferred Stock, of which $28,932 was paid in

F-132



cash during the period. As of September 30, 2006, 1,000,000 preferred stock shares are authorized, issued and outstanding, at a par value of $0.0001 and a liquidation preference of $1.00 with accumulated dividends in arrears of $37,808, which have been accreted to the principal balance of the Series B preferred stock.

        The Preferred Stock contains features that are considered embedded derivative financial instruments: Preferred Stock's conversion option: The Preferred Stock is convertible at the Holder's option at any time at the fixed conversion price of $0.50 per share; Quarterly Dividends Conversion Option: Holders have the option to convert the Stock's quarterly dividend payment at a conversion price of the average 10 days closing price prior to the dividend payment date. These features have been bifurcated and recorded on the Company's balance sheet at their fair value.

        As of September 30, 2006 the derivatives were valued at $200,466. Conversion related derivatives were valued using the Binomial Option Pricing Model with the following assumptions: dividend yield of 15%; annual volatility of 39%; and risk free annual interest rate of 4.69% as well as probability analysis related to trading volume restrictions.

        An amount equal to the original value of the derivatives was recorded as a discount to the Preferred Stock. The discount is being accreted to the principal balance of the Preferred Stock, using the effective interest method, over the expected term of the term of the Preferred Stock. At September 30, 2006, the unamortized discount on the Preferred Stock was $284,579.

Series C Convertible Preferred Stock

        The Company issued 592,032 shares of redeemable Series C Convertible Preferred Stock on August 10, 2006, upon the exchange of certain convertible term notes. Each share of Series C preferred stock has an Original Issue Price of $10.00 per share. The holder has the option to redeem the shares of Series C preferred stock at any time for a number of shares of the Company's common stock equal to the Original Issue Price plus accumulated and unpaid dividends divided by the fixed conversion price of $0.50 per share of Common Stock. The conversion price is subject to adjustment if common stock is issued by the Company subsequent to the original issue date of the Series C preferred stock, except for other conversions, options, warrants, dividends paid in stock or pursuant to an acquisition by the Company, at a price less than the conversion price. Mandatory conversion of all Series C shares will be automatic if, for the 30 trading days prior to January 1, 2009, the average closing bid price for one share of common stock is at least $1.20. The shares shall be converted at the conversion price then in effect. If the average bid price for the 30 trading days prior to January 1, 2009 per common share is less than $1.20 the Company shall mandatorily redeem all remaining outstanding Series C preferred stock by paying cash equal to $10.00 per share with all accrued and unpaid dividends. The Company may, at its election, redeem any or all of the remaining outstanding Series C shares in cash at a conversion price equal to $12.00 per share, together with all accrued and unpaid dividends upon giving 30 day notice. Holders of the Series C preferred stock are entitled to cumulative, prior and in preference to holders of common stock dividends equal to 15% per annum of the Original Purchase Price still outstanding, payable quarterly commencing September 1, 2006. In any liquidation of the Company, each share of preferred stock is entitled to a liquidation preference in pari passu with the Series A and Series B Preferred stock before any distribution may be made on the Company's common stock.

F-133



        During the three months ended September 30, 2006, $51,093 of dividends ($0.086 per share) was declared payable to the holders of Series C Convertible Preferred Stock, of which $30,371 was paid in cash during the period. As of September 30, 2006, 600,000 preferred stock shares are authorized, issued and outstanding, at a par value of $0.0001 and a liquidation preference of $10.00 with accumulated dividends in arrears of $72,990, which have been accreted to the principal balance of the Series C preferred stock.

        The Preferred Stock contains features that are considered embedded derivative financial instruments: Preferred Stock's conversion option: The Preferred Stock is convertible at the Holder's option at any time at the fixed conversion price of $0.50 per share; Quarterly Dividends Conversion Option: Holders have the option to convert the Stock's quarterly dividend payment at a conversion price of the average 10 days closing price prior to the dividend payment date. These features have been bifurcated and recorded on the Company's balance sheet at their fair value.

        As of September 30, 2006 the derivatives were valued at $1,186,772. Conversion related derivatives were valued using the Binomial Option Pricing Model with the following assumptions: dividend yield of 15%; annual volatility of 39%; and risk free annual interest rate of 4.69% as well as probability analysis related to trading volume restrictions.

        An amount of $1,073,537 equal to the original value of the derivatives was recorded as discount to the Preferred Stock. The discount is being accreted to the principal balance of the Preferred Stock, using the effective interest method, over the expected term of the term of the Preferred Stock. At September 30, 2006, the unamortized discount on the Preferred Stock was $1,011,250.

        Together with the above transaction, the terms of certain warrants held by the Company's investment bankers and their associates were modified. The incremental value of the modification was calculated to be $110,453, and was allocated against the proceeds of the Series C Convertible Preferred Stock as a cost of financing, and will be accreted to the principal balance of the Preferred Stock, using the effective interest method, over the expected term of the term of the Preferred Stock. At September 30, 2006, the net amount remaining to be accreted was $104,056.

11.    STOCKHOLDERS EQUITY

Common Stock

        During the three months ended September 30, 2006, investors converted accrued interest on convertible term notes of $27,806 into 55,950 shares of the Company's common stock.

        Pursuant to the Amendment and Waiver with Laurus mentioned above in Note 8, the Company converted principal payments owing on the 2004 and 2005 Senior Notes for August and September 2006 to 1,016,141 shares of the Company's common stock.

        Pursuant to the Securities Purchase Agreement with Trellus mentioned above in Note 2, the Company issued and sold 3,000,000 shares of its Common Stock to Trellus, at a purchase price of $0.50 per share, for an aggregate purchase price of $1,500,000.

        Pursuant to the Securities Purchase Agreement with Shaar mentioned above in Note 2, the Company issued and sold 1,000,000 shares of its Common Stock to Shaar, at a purchase price of $0.50

F-134



per share, for an aggregate purchase price of $500,000, which was paid by exchanging Shaar's rights in an aggregate amount of $500,000 in accrued and unpaid dividends on the shares of Series A Convertible Preferred Stock then held by Shaar. In addition, Shaar converted $67,201 of unpaid dividends owing on the shares of its Series A Convertible Preferred Stock into 134,402 shares of the Company's common stock during the period.

Convertible Preferred Stock

        During the three months ended September 30, 2006, $606,968 of dividends ($17.070 per share) was declared payable to the holders of Series A Convertible Preferred Stock. $500,000 of the amount payable to Shaar was used to pay the purchase price of the 1,000,000 shares of Common Stock, as mentioned above, and $67,201 was converted into shares of the Company's common stock, also as mentioned above.

        As of September 30, 2006, cumulative dividends in arrears related to the Series A preferred stock were approximately $14,320, which have been accreted to the principal balance of the Series A preferred stock.

Warrants

        The following table summarizes the warrant activity for the nine month period ending September 30, 2006:

Balance, December 31, 2005   13,188,280  
  Granted   500,000  
  Exchanged    
  Exercised    
  Expired or cancelled   (25,000 )
   
 
Balance, March 31, 2006   13,663,280  
  Granted   11,123  
  Exchanged    
  Exercised   (26,250 )
  Expired or cancelled    
   
 
Balance, June 30, 2006   13,648,153  
  Granted   533,333  
  Exchanged    
  Exercised    
  Expired or cancelled    
   
 
Balance, September 30, 2006   14,181,486  
   
 

F-135


12.    SEGMENT INFORMATION

        In the fourth quarter of fiscal year 2005, the Company's consolidated operations were divided into three segments: Law, Fire and Biometric. Prior to this segmentation of the business, management evaluated the business as one consolidated operation. For presentation and comparability purposes the allocation of costs between segments for prior periods have been estimated.

        The Company evaluates performance and allocates resources based on revenues and operating loss. Operating loss for each segment includes selling, general and administrative expenses directly attributable to the segment in addition to those allocated as a percentage based on the segments revenues. The segmentation of operating loss as noted above and detailed below reflects how management evaluates its business. Assets for the Company are commingled and are related to all operating segments. Management does not evaluate or identify the operating assets of the segments separately.

        Geographically, North American sales accounted for approximately 100% of the Company's total sales for three and nine month periods ending September 30, 2006 and 2005.

        Summarized financial information concerning our reportable segments is shown in the following table:

 
  Three Months Ended September 30,
  Nine Months Ended September 30,
 
 
  2006
  2005
  2006
  2005
 
Revenue:                          
  Law   $ 2,864,104   $ 2,357,086   $ 7,764,316   $ 8,261,127  
  Fire     1,232,667     804,202     2,736,459     2,315,553  
  Biometrics     103,327     71,183     681,284     280,934  
   
 
 
 
 
  Consolidated Revenue   $ 4,200,098   $ 3,232,471   $ 11,182,059   $ 10,857,614  
Segment operating profit/(loss)                          
  Law     308,709     (944,211 )   (353,101 )   (2,874,821 )
  Fire     (99,655 )   (325,474 )   (1,277,850 )   (1,320,430 )
  Biometrics     (890,257 )   (764,040 )   (2,237,302 )   (2,333,900 )
   
 
 
 
 
    Total Segment Operating Loss     (681,203 )   (2,033,725 )   (3,868,253 )   (6,529,151 )
Reconciliation to net loss                          
  Interest expense     (586,689 )   (1,605,771 )   (4,915,445 )   (2,992,780 )
  Interest income         6,908         35,958  
  Loss on extinguishment of debt     (5,493,701 )       (7,815,717 )    
  Derivative and warrant fair value adjustments     547,752     3,210,057     5,548,604     8,160,305  
  Other expense     (18,891 )   (24,816 )   (51,185 )   (45,348 )
   
 
 
 
 
Net loss   $ (6,232,732 ) $ (447,347 ) $ (11,101,996 ) $ (1,371,016 )
   
 
 
 
 

F-136


13.    EXTINGUISHMENT OF DEBT

        To address certain liquidity issues, on January 23, 2006, the Company issued convertible debt, common stock and warrants in consideration for certain modifications of its outstanding 2004 and 2005 Notes, as explained in Note 8.

        In addition, the Company also entered into a Securities Purchase Agreement (the "Securities Purchase Agreement"), effective as of January 23, 2006, with The Shaar Fund, Ltd., Longview Fund, L.P. and Longview Special Finance (collectively, the "Purchasers"), also as explained in Note 8.

        In accordance with the Emerging Issues Task Force of the FASB No. 96-19, Debtor's Accounting for Modification or Exchange of Debt Terms ("EITF 96-19"), the Company recorded a non-operating loss on extinguishment of debt of $2,322,016. The loss mainly relates to the accounting for the effect of the modification of certain embedded derivatives, extinguishment of previously recorded deferred financing fees and changes in the present value of debt. In accordance with EITF 96-19, the New Notes are recorded in the Company's balance sheet at fair value at the date of the modification.

        Furthermore, on August 10, 2006, the Company exchanged convertible debt for preferred stock, and issued common stock and warrants in consideration for certain modifications of its outstanding 2004 and 2005 Notes, as explained in Note 8.

        In accordance with the Emerging Issues Task Force of the FASB No. 96-19, Debtor's Accounting for Modification or Exchange of Debt Terms ("EITF 96-19"), the Company recorded a non-operating loss on extinguishment of debt of $5,493,701. The loss mainly relates to the accounting for the effect of the modification of certain embedded derivatives, and changes in the present value of debt. In accordance with EITF 96-19, the New Notes are recorded in the Company's balance sheet at fair value at the date of the modification.

F-137



PART II

INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 24. Indemnification of Directors and Officers.

        In accordance with Section 145 of the Delaware General Corporation Law, Article VIII of the Company's Certificate of Incorporation provides that no director of the Company shall be personally liable to the Company or its stockholders for monetary damages for breach of fiduciary duty as a director, except for liability (i) for any breach of the director's duty of loyalty to the Company or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) in respect of certain unlawful dividend payments or stock redemptions or repurchases, or (iv) for any transaction from which the director derived an improper personal benefit. In addition, the Company's Certificate of Incorporation provides that if the Delaware General Corporation Law is amended to authorize the further elimination or limitation of the liability of directors, then the liability of a director of the Corporation shall be eliminated or limited to the fullest extent permitted by the Delaware General Corporation Law, as so amended.

        Article VI of the Company's Bylaws provides for indemnification by the Company of its directors and officers and in the discretion of the Board of Directors, non-officer employees against expenses (including attorneys fees, judgments, fines and amounts paid in settlement) reasonably incurred in connection with the defense or settlement of any threatened, pending or completed legal proceeding in which any such person acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the Company, in accordance with, and to the fullest extent permitted by, the Delaware General Corporation Law.

        The indemnification provisions described above would provide coverage for claims arising under the Securities Act and the Exchange Act. Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Company pursuant to the Company's Certificate of Incorporation, Bylaws, the Delaware General Corporation Law, or otherwise, the Company has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable.

        In addition, the registrant has purchased directors and officers liability insurance.


Item 25. Other Expenses of Issuance and Distribution.

        The following table sets forth the various expenses in connection with the securities being registered pursuant to this registration statement. All amounts shown are estimates, except the Securities and Exchange Commission registration fee.

Item

  Amount
Securities and Exchange Commission registration fee   $ 3,892
Printing and EDGAR formatting fees and expenses   $ 15,000
Accounting fees and expenses   $ 25,000
Legal fees and expenses   $ 50,000
Total   $ 93,892

        The Company will bear all expenses shown above, and the selling security holders will not bear any portion of these expenses.

II-1




Item 26. Recent Sales of Unregistered Securities.

(a)
Between December 11, 2003 and March 2, 2004, the Company issued an aggregate of 4,120,345 shares of common stock upon conversion of $2,538,938 principal amount and $551,321 of accrued interest due under our Secured Convertible Note dated November 26, 2001. The shares were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereunder without payment of underwriting discounts or commission to any person.

(b)
On March 3, 2004, the Company issued 65,000 shares of Series C convertible preferred stock to The Shaar Fund Ltd. in exchange for the cancellation of $5,736,232 principal amount of outstanding convertible promissory notes and $763,768 of accrued interest due thereunder. The Series C convertible preferred is convertible at the option of the holder into common stock at a conversion price of $.75 per share, subject to certain anti-dilution adjustments. The securities were issued to one accredited investor in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereunder, without payment of underwriting discounts or commissions to any person.

(c)
On March 30, 2004, the Company issued 5,257 shares of Series C convertible preferred stock to The Shaar Fund Ltd. in exchange for the cancellation of all of our issued and outstanding shares of Series B preferred stock. The Series C convertible preferred are convertible at the option of the holder into common stock at a conversion price of $.75 per share, subject to certain anti-dilution adjustments. The securities were issued to one accredited investor in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereunder, without payment of underwriting discounts or commissions to any person.

(d)
On March 30, 2004, the Company issued 18,275 shares of Series C convertible preferred stock to The Shaar Fund Ltd. in exchange for the cancellation of $1,777,500 principal amount of outstanding convertible promissory notes and $49,963 of accrued interest due thereunder. The Series C convertible preferred are convertible at the option of the holder into common stock at a conversion price of $.75 per share, subject to certain anti-dilution adjustments. The securities were issued to one accredited investor in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereunder, without payment of underwriting discounts or commissions to any person.

(e)
On March 30, 2004, the Company issued an aggregate of 2,422,108 shares of common stock to ten (10) individuals and Harward Investments, Inc. in connection with the Company's acquisition of Public Safety Group, Inc. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(f)
On March 31, 2004, the Company issued an aggregate of 8,888,928 shares of common stock and warrants to purchase 4,444,464 shares of common stock to forty-nine (49) accredited investors for aggregate gross proceeds of approximately $12,000,000 in cash. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(g)
On April 29, 2004, the Company issued 3,750 shares of Series C convertible preferred stock to Thomas J. Colatosti in exchange for the cancellation of $375,000 principal amount of outstanding convertible promissory notes. The Series C convertible preferred are convertible at the option of the holder into common stock at a conversion price of $.75 per share, subject to certain

II-2


(h)
On September 29, 2004, the Company issued secured convertible term notes in the aggregate principal amount of $5,050,000 and warrants to purchase 1,122,222 shares of common stock at an exercise price of $1.35 per share to Laurus Master Fund, Ltd. and other institutional and accredited investors. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(i)
On September 29, 2004, the Company issued secured convertible term notes in the aggregate principal amount of $4,950,000 and warrants to purchase 1,099,997 shares of common stock at an exercise price of $1.35 per share to The Shaar Fund Ltd. and other institutional and accredited investors. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(j)
In September 2004, the Company issued consultants warrants to purchase 620,667 shares of the Company's common stock at an exercise price of $1.55 per share. The warrants have a term of five (5) years and vest immediately. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(k)
On May 31, 2005, the Company issued secured convertible term notes in the aggregate principal amount of $2,794,723 and warrants to purchase 828,066 shares of common stock at an exercise price of $1.50 per share to The Shaar Fund Ltd. and other institutional and accredited investors. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(l)
On June 8, 2005, the Company issued secured convertible term notes in the aggregate principal amount of $2,000,000 and warrants to purchase 444,444 shares of common stock at an exercise price of $1.55 per share to Laurus Master Fund, Ltd. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(m)
On August 31, 2005, the Company entered into an Amendment and Waiver with Laurus Master Fund, Ltd. ("Laurus") pursuant to which Laurus allowed the Company to defer certain payments of monthly principal due under the Secured Convertible Term Note dated September 29, 2004. The Company issued 612,166 shares of its Common Stock to Laurus as consideration for this principal payment deferral. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(n)
On August 31, 2005, the Company entered into an Amendment and Waiver with The Shaar Fund Ltd. and other institutional and accredited investors pursuant to which these investors

II-3


(o)
On January 23, 2006, BIO-key International, Inc. entered into an Amendment and Waiver with Laurus pursuant to which Laurus allowed the Company to extend the maturity of the Secured Convertible Term Notes dated September 29, 2004 and June 7, 2005. The fixed conversion price under each of the Secured Notes was reset from $1.35 to $0.85 per share. In addition, the exercise price of all warrants to purchase Common Stock of the Company held by Laurus was reset to $1.00 per share. The Company issued 150,000 shares of the Company's Common Stock to Laurus as consideration for this payment deferral. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(p)
On January 23, 2006, the Company entered into an Amendment and Waiver with The Shaar Fund Ltd. and other institutional and accredited investors pursuant to which these investors allowed the Company to extend the maturity of the Subordinated Notes issued by the Company on September 29, 2004 and on May 31, 2005. Additionally, the interest rate was fixed at fifteen percent (15%) and all principal amounts are due at the maturity date and shall be paid in shares of Common Stock priced at $0.70 per share if the average closing price of the Common Stock for the thirty (30) trading days immediately preceding the maturity date is greater than $1.10. Interest shall be paid, at the Company's election, in cash or shares of Common Stock, with the Common Stock priced at the average closing price of the Common Stock for the ten (10) trading days immediately preceding the repayment date. The currently applicable fixed conversion price was amended to $0.70 per share. In addition, the exercise price of all warrants to purchase Common Stock held by the Subordinated Note Holders that currently have an exercise price greater than $1.00 per share was reset to$1.00 per share. In connection with this financing, we also reduced the conversion price of the Series A Convertible Preferred shares held by the Shaar Fund Ltd. to $0.70 per share.

(q)
On January 23, 2006, the Company issued Convertible Term Notes in the aggregate principal amount of $1,000,000 to certain investors. The Convertible Notes are convertible into 1,000,000 shares of Shares of Series B Convertible Preferred Stock of the Company at an initial fixed conversion of $0.70 per share for an aggregate amount of 1,428,571 shares. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.

(r)
On August 10, 2006, BIO-key International, Inc. entered into an Amendment and Waiver with Laurus pursuant to which Laurus allowed the Company to pay principal amounts due and payable under the 2004 Senior Note and the 2005 Senior Note for the months of August and September 2006 to be paid in shares of the Company's Common Stock priced at $0.50 per share, and defer principal amounts due and payable under the 2004 Senior Note for the months of October, November and December 2006 to January 1, 2008, the final maturity date of the 2004 Senior Note, and defer the principal amounts due and payable under the 2005 Senior Note for the months of October, November and December 2006 to December 1, 2008, the final maturity date of

II-4


(s)
On August 10, 2006, the Company entered into a Securities Exchange Agreement with The Shaar Fund Ltd. and other institutional and accredited investors pursuant to which these investors agreed to exchange the principal amount outstanding under the Subordinated Notes, plus accrued and unpaid interest thereon, and certain liquidated damages payments owed by the Company for shares of the Company's Series C Convertible Preferred Stock at a fixed conversion of $0.50 per share. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person. In addition, the exercise price of all warrants to purchase Common Stock held by the Subordinated Note Holders dated as of May 31, 2005 and January 23, 2006 was reset to $0.50 per share. In connection with this financing, we also reduced the conversion price of the Series A Convertible Preferred shares held by the Shaar Fund Ltd. to $0.50 per share.

(t)
On August 10, 2006, the Company issued an aggregate of 3,000,000 and 1,000,000 shares of common stock and warrants to purchase 400,000 and 133,333 shares of common stock to Trellus Partners, L.P. and The Shaar Fund Ltd., respectively, for aggregate gross proceeds of approximately $1,500,000 in cash, and $500,000 in declared and unpaid dividends. These securities were issued in a private placement transaction exempt from the registration requirements of the Securities Act pursuant to Section 4(2) thereof directly by the Company without engaging in any advertising or general solicitation of any kind and without payment of underwriting discounts or commissions to any person.


Item 27. Exhibits.

        The Exhibit Index immediately preceding the exhibits is incorporated herein by reference.


Item 28. Undertakings.

        The undersigned registrant hereby undertakes:

(1)
To file, during any period in which it offers or sells securities, a post-effective amendment to this registration statement to:

    (i)
    Include any prospectus required by Section 10(a)(3) of the Securities Act;

    (ii)
    Reflect in the prospectus any facts or events which, individually or together, represent a fundamental change in the information in this registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Securities and Exchange Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20 percent change in the maximum aggregate offering price set forth in the "Calculation of Registration Fee" table in the effective registration statement; and

    (iii)
    Include any additional or changed material information on the plan of distribution.

II-5


(2)
For determining liability under the Securities Act, treat each post-effective amendment as a new registration statement of the securities offered, and the offering of the securities at that time to be the initial bona fide offering.

(3)
File a post-effective amendment to remove from registration any of the securities that remain unsold at the end of the offering.

Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the company has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue.

Each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.

II-6



SIGNATURES

        Pursuant to the requirements of the Securities Act of 1933, the registrant certifies that it has reasonable grounds to believe that it meets all of the requirements for filing on Form SB-2 and has authorized this registration statement to be signed on its behalf by the undersigned in Wall, New Jersey on November 27, 2006

    BIO-KEY INTERNATIONAL, INC.

 

 

By:

/s/  
MICHAEL W. DEPASQUALE      
Michael W. DePasquale
Chief Executive Officer

Power of Attorney and Signatures

        Know all by these presents, that each individual whose signature appears below constitutes and appoints Michael W. DePasquale, Francis J. Cusick and Charles J. Johnson, jointly and severally, his true and lawful attorneys-in-fact and agents with full powers of substitution, for him and in his name, place and stead, in any and all capacities, to sign any and all amendments (including post-effective amendments) to this registration statement, and to file the same, with all exhibits thereto, and all documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be in and about the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents, or any of them, or their or his or her substitute or substitutes, may lawfully do or cause to be done by virtue thereof.

        Pursuant to the requirements of the Securities Act of 1933, this registration statement has been signed by the following persons in the capacities and on the dates indicated.

Name
  Title
  Date

 

 

 

 

 
/s/  MICHAEL W. DEPASQUALE      
Michael W. DePasquale
  Chief Executive Officer and Director
(Principal Executive Officer)
  November 27, 2006

/s/  
FRANCIS J. CUSICK      
Francis J. Cusick

 

Chief Financial Officer
(Principal Financial and Accounting Officer)

 

November 27, 2006

/s/  
THOMAS J. COLATOSTI      
Thomas J. Colatosti

 

Chairman of the Board of Directors

 

November 27, 2006

/s/  
JEFFREY J. MAY      
Jeffrey J. May

 

Director

 

November 27, 2006

/s/  
JOHN SCHOENHERR      
John Schoenherr

 

Director

 

November 27, 2006

/s/  
CHARLES P. ROMEO      
Charles P. Romeo

 

Director

 

November 27, 2006

II-7



EXHIBIT INDEX

Exhibit No.

  Description

2.1(1)

 

Agreement and Plan of Merger dated as of March 30, 2004 by and among BIO-key International, Inc., BIO-key Acquisition Corp., Public Safety Group, Inc. ("PSG") and each of the shareholders of PSG
2.2(2)   Asset Purchase Agreement dated as of August 16, 2004 by and among BIO-key International, Inc., Aether Systems, Inc., Cerulean Technologies, Inc. and SunPro, Inc.
2.3(3)   Agreement and Plan of Merger dated as of December 30, 2004 by and among BIO-key International, Inc., a Delaware corporation, and BIO-key International, Inc., a Minnesota corporation
3.1(3)   Certificate of Incorporation of BIO-key International, Inc., a Delaware corporation
3.2(3)   Certificate of Designation of Series A 7% Convertible Preferred Stock of BIO-key International, Inc., a Delaware corporation
3.3(3)   By-Laws of BIO-key International, Inc., a Delaware corporation
3.4(19)   Certificate of Amendment of Certificate of Incorporation of BIO-key International, Inc., a Delaware corporation
3.5(16)   Certificate of Designation of the Series B Convertible Preferred Stock of BIO-key International, Inc., a Delaware corporation
4.1(4)   Specimen certificates for shares of BIO-key International, Inc. common stock
5.1(20)   Opinion of Faegre & Benson LLP
10.1(4)   SAC Technologies, Inc. 1996 Stock Option Plan
10.2(5)   Amendment No. 1 to the SAC Technologies, Inc. 1996 Stock Option Plan
10.3(5)   SAC Technologies, Inc. 1999 Stock Option Plan
10.4(6)   Warrant issued to The Shaar Fund Ltd.
10.5(6)   Security Interest Provisions
10.6(6)   Employment Agreement by and between BIO-key International, Inc. and Mira LaCous dated November 20, 2001
10.7(6)   Option to Purchase 140,000 Shares of Common Stock issued to Mira LaCous
10.8(9)   Option to Purchase 150,000 Shares of Common Stock issued to Thomas J. Colatosti
10.9(9)   Non-Qualified Stock Option Agreement under the registrant's 1999 Stock Incentive Plan to Purchase 200,000 Shares of Common Stock issued to Thomas J. Colatosti
10.10(9)   Employment Agreement by and between BIO-key International, Inc. and Michael W. DePasquale dated January 3, 2003
10.11(9)   Option to Purchase 580,000 Shares of Common Stock issued to Michael W. DePasquale
10.12(9)   Note Purchase Agreement dated January 27, 2003
10.13(9)   Secured Convertible Promissory due June 30, 2004
10.14(9)   Option to Purchase 200,000 Shares of Common Stock issued to Charles P. Romeo
10.15(7)   Amendment No. 1 to Note Purchase Agreement dated October 31, 2003 by and between BIO-key International, Inc. and The Shaar Fund Ltd.
10.16(7)   Securities Exchange Agreement dated March 3, 2004 by and between BIO-key International, Inc. and The Shaar Fund Ltd.
10.17(7)   Registration Rights Agreement dated March 3, 2004 by and between BIO-key International, Inc. and The Shaar Fund Ltd.
     

10.18(7)   Secured Convertible Promissory Note due October 31, 2005 in the principal amount of up to $2,125,000
10.19(7)   Secured Convertible Promissory Note due October 31, 2005 in the principal amount of up to $375,000
10.20(7)   Option to Purchase 500,000 Shares of Common Stock issued to Michael W. DePasquale
10.21(7)   Option to Purchase 150,000 Shares of Common Stock issued to Thomas J. Colatosti
10.22(7)   Option to Purchase 50,000 Shares of Common Stock issued to Thomas J. Colatosti
10.23(7)   Option to Purchase 50,000 Shares of Common Stock issued to Jeff May
10.24(7)   Option to Purchase 50,000 Shares of Common Stock issued to Charles Romeo
10.25(7)   Option to Purchase 300,000 Shares of Common Stock issued to Randy Fodero
10.26(10)   Amendment Agreement dated March 30, 2004 by and between BIO-key International, Inc. and The Shaar Fund Ltd.
10.27(11)   Securities Purchase Agreement dated as of March 31, 2004 (the "March Securities Purchase Agreement") by and among BIO-key International, Inc. and each of the Purchasers named therein
10.28(11)   Form of Warrant issued by BIO-key International, Inc. pursuant to the March Securities Purchase Agreement
10.29(20)   Securities Purchase Agreement dated as of September 29, 2004 (the "Laurus Securities Purchase Agreement") by and between BIO-key International, Inc., Laurus Master Fund, Ltd. and the other Purchasers party thereto
10.30(2)   Form of Secured Convertible Term Note issued by BIO-key International, Inc. pursuant to the Laurus Securities Purchase Agreement
10.31(2)   Form of Common Stock Purchase Warrant issued by BIO-key International, Inc. pursuant to the Laurus Securities Purchase Agreement
10.32(2)   Master Security Agreement dated as of September 29, 2004 by and between BIO-key International, Inc., Public Safety Group, Inc. and Laurus Master Fund, Ltd., as Collateral Agent
10.33(2)   Subsidiary Guaranty dated as of September 29, 2004 made by Public Safety Group, Inc. in favor of Laurus Master Fund, Ltd. and the other Purchasers party thereto
10.34(2)   Stock Pledge Agreement dated as of September 29, 2004 by and between BIO-key International, Inc. and Laurus Master Fund, Ltd. and the other Purchasers party thereto
10.35(2)   Registration Rights Agreement dated as of September 29, 2004 by and between BIO-key International, Inc., Laurus Master Fund, Ltd. and the other Purchasers party thereto
10.36(2)   Securities Purchase Agreement dated as of September 29, 2004 (the "Shaar Securities Purchase Agreement") by and between BIO-key International, Inc., The Shaar Fund, Ltd. and the other Purchasers party thereto
10.37(2)   Form of Convertible Term Note issued by BIO-key International, Inc. pursuant to the Shaar Securities Purchase Agreement
10.38(2)   Form of Common Stock Purchase Warrant issued by BIO-key International, Inc. pursuant to the Shaar Securities Purchase Agreement
10.39(2)   Registration Rights Agreement dated as of September 29, 2004 by and between BIO-key International, Inc., The Shaar Fund, Ltd. and the other Purchasers party thereto
10.40(2)   Intercreditor Agreement dated as of September 30, 2004 by and among Laurus Master Fund, Ltd., individually and as Collateral Agent, Aether Systems, Inc., Public Safety Group, Inc. and BIO-key International, Inc.
     

10.41(2)   Subordination and Intercreditor Agreement dated as of September 30, 2004 by and among Laurus Master Fund, Ltd., as Collateral Agent, The Shaar Fund, Ltd., as Purchaser Agent, Aether Systems, Inc., Public Safety Group, Inc. and BIO-key International, Inc.
10.42(2)   Subordinated Secured Promissory Note dated September 30, 2004 issued by BIO-key International, Inc. and Public Safety Group, Inc. in favor of Aether Systems, Inc.
10.45(12)   Option to Purchase 300,000 shares of common stock issued to Kenneth Souza
10.46(12)   Employment Agreement dated as of October 4, 2004 by and between BIO-key International, Inc. and Kenneth Souza
10.47(12)   Option to Purchase 50,000 shares of common stock issued to Richard Gaddy
10.48(12)   BIO-key International, Inc. 2004 Stock Incentive Plan
10.49(12)   Warrant to purchase 10,000 shares of Common Stock issued to Krieger & Prager LLP on November 26, 2001
10.50(12)   Warrant to purchase 100,000 shares of Common Stock issued to The November Group Ltd. on July 14, 2004
10.51(12)   Warrant to purchase 230,000 shares of Common Stock issued to Jesup & Lamont Securities Corp. on March 31, 2004
10.52(12)   Warrant to purchase 105,000 shares of Common Stock issued to Douglass Bermingham on March 31, 2004
10.53(12)   Warrant to purchase 60,000 shares of Common Stock issued to Mason Sexton on March 31, 2004
10.54(12)   Warrant to purchase 22,000 shares of Common Stock issued to David Moss on March 31, 2004
10.55(12)   Warrant to purchase 22,000 shares of Common Stock issued to Patrick Gaynes on March 31, 2004
10.56(12)   Warrant to purchase 5,000 shares of Common Stock issued to Tom DuHamel on March 31, 2004
10.57(13)   Option to Purchase 155,000 shares of common stock issued to Francis J Cusick
10.58(13)   Option to Purchase 50,000 shares of common stock issued to Charles P. Romeo
10.59(20)   Securities Purchase Agreement, dated as of June 8, 2005, by and between the Company and Laurus Fund, Ltd.
10.60(14)   Common Stock Purchase Warrant issued pursuant to the Securities Purchase Agreement, dated as of June 8, 2005, by and between the Company and the Laurus Master Fund, Ltd.
10.61(14)   Secured Convertible Term Note issued pursuant to the Securities Purchase Agreement, dated as of June 8, 2005, by and between the Company and Laurus Master Fund, Ltd.
10.62(14)   Registration Rights Agreement, dated as of June 8, 2005, by and between the Company and Laurus Fund, Ltd.
10.63(14)   Securities Purchase Agreement, effective as of May 31, 2005, by and among the Company, The Shaar Fund, Ltd. and the other pursuant that are a party thereto
10.64(14)   Form of Common Stock Purchase warrant issued pursuant to the Securities Purchase Agreement, effective as of May 31, 2005, by and among the Company, The Shaar Fund, Ltd. and the other purchasers that are a party thereto
10.65(14)   Form of Convertible Term Note issued pursuant to the Securities Purchase Agreement, effective as of May 31, 2005, by and among the Company, The Shaar Fund, Ltd. and the other purchasers that are a party thereto
     

10.66(14)   Registration Rights Agreement, effective as of May 31, 2005, by and among the Company, The Shaar Fund, Ltd., Jesup & Lamont and the other purchasers that are a party thereto
10.67(20)   Escrow Agreement, dated as of May 31, 2005, by and among the Company, Jesup & Lamont Securities Corp. and Thelen, Reid & Priest LLP.
10.68(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and Laurus Master Fund, Ltd.
10.69(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and The Shaar Fund, Ltd.
10.70(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and Longview Special Finance
10.71(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and Etienne Des Roys
10.72(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and Eric Haber
10.73(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and Investors Management Corporation
10.74(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and The Tocqueville Fund
10.75(15)   Amendment and Waiver, dated as of August 31, 2005, by and between the Company and The Tocqueville Amerique Value Fund
10.76(15)   Registration Rights Agreement, dated as of August 31, 2005, by and among the Company, Laurus Master Fund, Ltd., The Shaar Fund, Ltd., Longview Special Finance, Etienne Des Roys, Eric Haber, Investors Management Corporation, The Tocqueville Fund and The Tocqueville Amerique Value Fund.
10.77(16)   Amendment and Waiver, dated as of January 23, 2006, by and between the Company and Laurus Master Fund, Ltd.
10.78(16)   Registration Rights Agreement, dated as of January 23, 2006, by and between the Company and Laurus Master Fund, Ltd.
10.79(16)   Amendment and Waiver, dated as of January 23, 2006, by and among the Company and the holders of Subordinated Convertible Promissory Notes of the Company
10.80(16)   Securities Purchase Agreement, dated as of January 23, 2006, by and among the Company, The Shaar Fund Ltd., Longview Fund, L.P. and Longview Special Finance
10.81(16)   Form of Convertible Term Note issued pursuant to the Securities Purchase Agreement, dated as of January 23, 2006, by and among the Company, The Shaar Fund Ltd., Longview Fund, L.P. and Longview Special Finance
10.82(16)   Form of Common Stock Purchase Warrant issued pursuant to the Securities Purchase Agreement, dated as of January 23, 2006, by and among the Company, The Shaar Fund Ltd., Longview Fund, L.P. and Longview Special Finance
10.83(16)   Registration Rights Agreement, dated as of January 23, 2006 by and among the Company, The Shaar Fund, Ltd., Longview Fund, L.P. and Longview Special Finance
10.84(16)   Amendment No. 1 to Subordinated Secured Promissory Note, dated as of January 23, 2006, by and between the Company and Aether Systems, Inc.
10.85(17)   Compensation Agreement by and between the Company and Thomas J. Colatosti dated February 7, 2006
10.86(18)   Employment Agreement by and between the Company and Michael DePasquale dated March 28, 2006
     

10.87(22)   Form of Option Agreement used to grant a total of 400,000 options to Purchase common stock to Francis J. Cusick, Michael W. DePasquale, Randy Fodero, and Kenneth S. Souza
10.88(21)   Amendment and Waiver, dated as of August 10, 2006, by and between the Company and Laurus Master Fund, Ltd.
10.89(21)   Registration Rights Agreement, dated as of August 10, 2006, by and between the Company and Laurus Master Fund, Ltd.
10.90(21)   Securities Exchange Agreement, dated as of August 10, 2006, by and among the Company, The Shaar Fund Ltd., Longview Fund, L.P., Longview Special Finance and certain other holders of the Company's Subordinated Convertible Promissory Notes
10.91(21)   Registration Rights Agreement, dated as of August 10, 2006, by and among the Company, The Shaar Fund Ltd., Longview Fund, L.P., Longview Special Finance and certain other holders of the Company's Subordinated Convertible Promissory Notes
10.92(21)   Securities Purchase Agreement, dated as of August 10, 2006, by and between the Company and Trellus Partners, L.P.
10.93(21)   Form of Common Stock Purchase Warrant issued pursuant to the Securities Purchase Agreement, dated as of August 10, 2006, by and between the Company and Trellus Partners, L.P.
10.94(21)   Registration Rights Agreement, dated as of August 10, 2006, by and between the Company and Trellus Partners, L.P.
10.95(21)   Securities Purchase Agreement, dated as of August 10, 2006, by and between the Company and The Shaar Fund Ltd.
10.96(21)   Form of Common Stock Purchase Warrant to be issued pursuant to the Securities Purchase Agreement, dated as of August 10, 2006, by and between the Company and The Shaar Fund Ltd.
10.97(21)   Registration Rights Agreement, dated as of August 10, 2006, by and between the Company and The Shaar Fund Ltd.
21.1(20)   List of subsidiaries of BIO-key International, Inc.
23.1(8)   Consent of DS&B, Ltd.
23.2(20)   Consent of Faegre & Benson LLP (included in Exhibit 5.1)

(1)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on April 14, 2004 and incorporated herein by reference.

(2)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on October 5, 2004 and incorporated herein by reference.

(3)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on January 5, 2005 and incorporated herein by reference.

(4)
Filed as an exhibit to the registrant's registration statement on Form SB-2, File No. 333-16451 dated February 14, 1997 and incorporated herein by reference.

(5)
Filed as an exhibit to the registrant's annual report on Form 10-KSB filed with the Securities and Exchange Commission on April 14, 2000 and incorporated herein by reference.

(6)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on November 26, 2001 and incorporated herein by reference.

(7)
Filed as an exhibit to the registrant's annual report on Form 10-KSB filed with the Securities and Exchange Commission on March 26, 2004 and incorporated herein by reference.

(8)
Filed herewith.

(9)
Filed as an exhibit to the registrant's annual report on Form 10-KSB filed with the Securities and Exchange Commission on March 31, 2003 and incorporated herein by reference.

(10)
Filed as an exhibit to the registrant's registration statement on Form SB-2, File No. 333-115037 dated April 30, 2004 and incorporated herein by reference.

(11)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on April 5, 2004 and incorporated herein by reference.

(12)
Filed as an exhibit to the registrant's registration statement on Form SB-2, File No. 333-120104 dated October 29, 2004 and incorporated herein by reference.

(13)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on March 4, 2005 and incorporated herein by reference.

(14)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on June 14, 2005 and incorporated herein by reference.

(15)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on September 7, 2005 and incorporated herein by reference.

(16)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on January 25, 2006 and incorporated herein by reference.

(17)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on February 9, 2006 and incorporated herein by reference.

(18)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on March 29, 2006 and incorporated herein by reference.

(19)
Filed as an exhibit to the registrant's proxy statement filed with the Securities and Exchange Commission on January 18, 2006 and incorporated herein by reference.

(20)
Previously filed.

(21)
Filed as an exhibit to the registrant's current report on Form 8-K filed with the Securities and Exchange Commission on August 16, 2006 and incorporated herein by reference.

(22)
Filed as an exhibit to the registrant's annual report on Form 10-KSB filed with the Securities and Exchange Commission on March 29, 2006 and incorporated herein by reference.



QuickLinks

TABLE OF CONTENTS
PROSPECTUS SUMMARY
RISK FACTORS
FORWARD-LOOKING STATEMENTS
USE OF PROCEEDS
MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
CONSOLIDATED BALANCE SHEET
CONSOLIDATED BALANCE SHEET
CONSOLIDATED BALANCE SHEET
DESCRIPTION OF PROPERTY
LEGAL PROCEEDINGS
MANAGEMENT
EXECUTIVE COMPENSATION
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
ACQUISITION OF PUBLIC SAFETY GROUP, INC.
PRIVATE PLACEMENT TRANSACTION
SELLING SECURITY HOLDERS
PLAN OF DISTRIBUTION
DISCLOSURE OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT LIABILITIES
EXPERTS
WHERE YOU CAN FIND ADDITIONAL INFORMATION
Report of Independent Certified Public Accountants
BIO-key International, Inc and Subsidiary Consolidated Balance Sheets
BIO-key International, Inc. and Subsidiary STATEMENTS OF OPERATIONS
BIO-key International, Inc. and Subsidiary STATEMENTS OF CASH FLOWS
BIO-key International, Inc. and Subsidiary NOTES TO THE FINANCIAL STATEMENTS December 31, 2005, 2004 and 2003
Impact of Adjustments on Revenue for the three months ended (Unaudited)
Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)
Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)
Impact of Adjustments on Consolidated Balance Sheet Accounts (Unaudited)
BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY CONDENSED CONSOLIDATED BALANCE SHEETS
BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
BIO-KEY INTERNATIONAL, INC. AND SUBSIDIARY NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS September 30, 2006 (Unaudited) and December 31, 2005
Number of Options
PART II
INFORMATION NOT REQUIRED IN THE PROSPECTUS
SIGNATURES
EXHIBIT INDEX