Nevada
|
5900
|
20-2559624
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
Number)
|
3855
South 500 West, Suite J
Salt
Lake City, Utah
|
84155
|
|
(Name
and address of principal executive offices)
|
(Zip
Code)
|
Registrant's
telephone number, including area code:
|
(801)
263-0699
|
Approximate
date of commencement of proposed sale to the public:
|
As
soon as practicable after the effective date of this Registration
Statement.
|
PROPOSED
|
PROPOSED
|
||||||||||||
CLASS
OF
|
MAXIMUM
|
MAXIMUM
|
|||||||||||
SECURITIES
|
OFFERING
|
AGGREGATE
|
AMOUNT
OF
|
||||||||||
TO
BE
|
AMOUNT
TO BE
|
PRICE
PER
|
OFFERING
|
REGISTRATION
|
|||||||||
REGISTERED
|
REGISTERED
|
SHARE
|
PRICE
(1)
|
FEE
(2)
|
|||||||||
6,263,904
|
$
|
0.75
|
$
|
4,697,928
|
$
|
144.23
|
(1)
|
Pursuant
to Rule 457(c) under the Securities Act, the proposed maximum offering
price per share and the proposed maximum aggregate offering price
have
been determined on the basis of the average of the bid and asked
price as
of a specified date within five business days prior to the date of
filing
this registration statement.
|
(2)
|
Estimated
solely for the purpose of calculating the registration fee in accordance
with Rule 457(a) under the Securities
Act.
|
SUMMARY
|
5
|
|||
RISK
FACTORS
|
8
|
|||
Risks
Related to the Company and Its Business
|
8
|
|||
If
we are unable to raise capital, our business will
fail.
|
8
|
|||
Because
we may be forced to incur debt in the future on less than favorable
terms,
the resulting strain on our cash flow may impair our business
operations.
|
8
|
|||
Because
the markets for our products are subject to continuing change, they
may
impair our ability to successfully sell our products.
|
9
|
|||
Because
we are dependent on a third party source to acquire sufficient quantities
of raw materials to produce our products, any interruption in that
relationship could harm our results of operations and our
revenues.
|
9
|
|||
Because
we are dependent for our success on key executive officers, our inability
to retain these officers would impede our business plan and growth
strategies, which would have a negative impact on our business and
the
value of your investment.
|
9
|
|||
If
we fail to attract, train and retain sufficient numbers of our qualified
personnel, our prospects, business, financial condition and results
of
operations will be materially and adversely affected.
|
9
|
|||
Because
we experience seasonal and quarterly fluctuations in demand for our
products, no one quarter is indicative of our results of operations
for
the entire fiscal year.
|
10
|
|||
Because
we have limited protection on the intellectual property underlying
our
products, we may not be able to protect our products from the infringement
of others and may be prevented from marketing our
products.
|
10
|
|||
Because
we may, at some time in the future, issue additional securities,
shareholders are subject to dilution of their
ownership.
|
10
|
|||
If
we fail to maintain proper inventory levels, our business could be
harmed.
|
10
|
|||
Because
we face intense competition, including competition from companies
with
significantly greater resources than ours, if we are unable to compete
effectively with these companies, our market share may decline and
our
business could be harmed.
|
11
|
|||
If
we are unable to effectively manage our growth, our operating results
and
financial condition will be adversely affected.
|
11
|
|||
If
our competitors misappropriate our proprietary know-how and trade
secrets,
it could have a material adverse affect on our
business.
|
11
|
|||
If
our facilities were to experience catastrophic loss, our operations
would
be seriously harmed.
|
12
|
|||
New
rules, including those contained in and issued under the Sarbanes-Oxley
Act of 2002, may make it difficult for us to retain or attract qualified
officers and directors, which could adversely affect the management
of our
business and our ability to obtain or retain listing of our common
stock.
|
12
|
|||
Our
internal controls over financial reporting may not be effective,
and our
independent registered public accounting firm may not be able to
certify
as to their effectiveness, which could have a significant and adverse
effect on our business.
|
12
|
|||
Economic,
political, military or other events in the United States could interfere
with our success or operations and harm our business.
|
13
|
|||
Risks
Related to the Company’s Securities
|
13
|
|||
Because
our projections of future revenues and earnings are highly subjective
and
may not reflect future results, investors may experience volatility
in the
price of our common stock.
|
13
|
|||
If
a market for our common stock does not develop, shareholders may
be unable
to sell their shares.
|
14
|
|||
Because
we will be subject to the “Penny Stock” rules if our shares are quoted on
the over-the-counter bulletin board, the level of trading activity
in our
stock may be reduced.
|
14
|
|||
Because
our shares are quoted on the over-the-counter bulletin board, we
will be
required to remain current in our filings with the SEC and our securities
will not be eligible for quotation if we are not current in our filings
with the SEC.
|
14
|
Because
of our status as a relatively unknown company with a small and thinly
traded public float and lack of history as a public company which
could
lead to wide fluctuations in our share price, the market price for
our
common stock may be particularly volatile.
|
14
|
|||
Limitations
on director and officer liability and indemnification of our officers
and
directors by us may discourage stockholders from bringing suit against
a
director.
|
16
|
|||
Because
we do not expect to pay dividends for the foreseeable future, investors
seeking cash dividends should not purchase our common
stock.
|
16
|
|||
Our
Chief Executive Officer and Chief Financial Officer own or control
at
least 38.0% of our outstanding common stock, which may limit your
ability
and the ability of our other stockholders, whether acting alone or
together, to propose or direct the management or overall direction
of our
company. Additionally, this concentration of ownership could discourage
or
prevent a potential takeover of our Company that might otherwise
result in
shareholders receiving a premium over the market price for our
shares.
|
16
|
|||
Because
future sales of substantial amounts of our equity securities in the
public
market, or the perception that such sales could occur, could put
downward
selling pressure on our securities, the market for our common stock
may be
adversely affected.
|
17
|
|||
Because
we may be unable to register all of the common stock for resale,
investors
may need to rely on an exemption from the registration requirements
in
order to sell such common stock.
|
17
|
|||
Because
investors in this offering may be considered underwriters, they may
be
subject to unfavorable laws that may apply to their
detriment.
|
17
|
|||
Because
we are subject to agreements with some of our shareholders to complete
registration of their shares and retain effectiveness of this registration
statement within certain timeframes, we are subject to monetary penalties
that will harm the company in the event we are unable to meet these
deadlines.
|
17
|
|||
Because
management will have substantial discretion over the use of the proceeds
of any funds raised, investors will have no control over where the
money
will go.
|
18
|
|||
Because
we have not retained independent professionals for investors, they
should
not rely on our professionals in connection with this
offering.
|
18
|
|||
|
||||
FORWARD-LOOKING
STATEMENTS
|
19
|
|||
|
||||
USE
OF PROCEEDS
|
19
|
|||
|
||||
DETERMINATION
OF OFFERING PRICE
|
19
|
|||
|
||||
DILUTION
|
19
|
|||
|
||||
SELLING
SHAREHOLDERS
|
19
|
|||
|
||||
PLAN
OF DISTRIBUTION
|
26
|
|||
|
||||
LEGAL
PROCEEDINGS
|
27
|
|||
|
||||
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|
27
|
|||
|
||||
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
|
30
|
|||
|
||||
DESCRIPTION
OF SECURITIES
|
31
|
|||
|
||||
INTERESTS
OF NAMED EXPERTS AND COUNSEL
|
33
|
|||
|
||||
DISCLOSURE
OF COMMISSION POSITION OF INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
33
|
ORGANIZATION
WITHIN THE LAST FIVE YEARS
|
34
|
|||
|
||||
DESCRIPTION
OF BUSINESS
|
34
|
|||
|
||||
MANAGEMENT’S
DISCUSSION AND ANALYSIS
|
39
|
|||
|
||||
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
48
|
|||
|
||||
EXECUTIVE
COMPENSATION
|
51
|
|||
|
||||
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS
|
53
|
|||
|
||||
AVAILABLE
INFORMATION
|
53
|
Securities
Being Offered
|
|
Up
to 6,263,904 shares of our common stock, which includes 5,653,904
shares
of common stock and warrants to purchase 610,000 shares of our common
stock, may be offered by the selling shareholders under this
prospectus.
|
|
|
|
Offering
Price and Alternative Plan of Distribution
|
|
All
shares being offered are being sold by existing shareholders without
our
involvement, so the actual price of the stock will be determined
by
prevailing market prices at the time of sale or by private transactions
negotiated by the selling shareholders. The offering price will thus
be
determined by market factors and the independent decisions of the
selling
shareholders.
|
|
|
|
Minimum
Number of Shares To Be Sold in This Offering
|
|
None
|
Common
Stock Outstanding
|
18,793,995
shares of our common stock are issued and outstanding as of the date
of
this prospectus. Assuming the exercise of outstanding warrants to
purchase
1,847,500 shares of our common stock by the selling shareholders
and other
warrant holders, there will be 20,641,495 shares of common stock
outstanding as a result of this offering.
|
|
Use
of Proceeds
|
We
will not receive any proceeds from the sale of the common stock by
the
selling shareholders.
|
Balance
Sheet Data
|
As of Dec 31,
2006
|
As of Jun 30,
2007
(Unaudited)
|
|||||
Cash
|
$
|
468,382
|
$
|
993,380
|
|||
Total
Assets
|
$
|
1,027,253
|
$
|
1,892,575
|
|||
Liabilities
|
$
|
882,880
|
$
|
1,523,574
|
|||
Total
Stockholder’s Equity
|
$
|
144,373
|
$
|
369,001
|
Statement
of Operations
|
For the year
ended Dec
31, 2006
|
Three
months
ended
Jun 30, 2007
(Unaudited)
|
Six months
ended Jun
30, 2007
(Unaudited)
|
|||||||
Revenue
|
$
|
2,777,036
|
$
|
804,458
|
$
|
1,597,306
|
||||
Loss
for the Period
|
$
|
141,253
|
$
|
48,293
|
$
|
318,865
|
·
|
expand
our systems effectively or efficiently or in a timely
manner;
|
·
|
allocate
our human resources optimally;
|
·
|
meet
our capital needs;
|
·
|
identify
and hire qualified employees or retain valued employees;
or
|
·
|
incorporate
effectively the components of any business or product line that
we may
acquire in our effort to achieve
growth.
|
·
|
changes
in customer product needs;
|
·
|
changes
in the level of inventory;
|
·
|
changes
in business and economic conditions, including a downturn in our
industry;
and
|
· |
market
acceptance of our products.
|
·
|
quarterly
variations in our revenues and operating
expenses;
|
·
|
announcements
of new products or services by us;
|
·
|
fluctuations
in interest rates;
|
·
|
significant
sales of our common stock, including “short”
sales;
|
·
|
the
operating and stock price performance of other companies that investors
may deem comparable to us; and
|
·
|
news
reports relating to trends in our markets or general economic
conditions.
|
· |
File
with the Securities and Exchange Commission (the “SEC”) a pre-effective
amendment within ten trading days after the receipt of comments
from the
Commission;
|
· |
File
with the SEC a request for acceleration with five trading days
of the date
the SEC notifies us orally or in writing that the registration
statement
will not be reviewed or subject to further review;
|
· |
Fail
to notify the selling shareholders within one trading day of when
we
request effectiveness of the registration
statement;
|
· |
Fail
to file a final prospectus within one trading day after effectiveness;
|
· |
Fail
to maintain an effective registration statement for more than ten
consecutive calendar days or more than an aggregate of fifteen
calendar
days in a twelve month period; and
|
· |
Fail
to register all of the common stock and the shares of common stock
underlying the warrants pursuant to one or more registration statements
on
or before December 28, 2007.
|
·
|
850,000
shares of common stock and warrants to purchase 425,000 shares of
our
common stock, which were sold to a total of 26 investors as part
of a
private placement conducted on August 9, 2007. The shares, which
included
50% warrant coverage, were sold at a price per share of $1.00. The
issuance and sale of said securities was made in reliance upon exemptions
from registration pursuant to Section 4(2) of the Securities Act
and to
Rule 506 of Regulation D
thereunder.
|
·
|
Warrants
to purchase 85,000 shares of our common stock, which were issued
to
designees of Empire Financial Group, Inc., under a placement agent
agreement in connection with the above offering to investors. The
issuance
and sale of said securities was made in reliance upon exemptions
from
registration pursuant to Section 4(2) of the Securities Act and to
Rule
506 of Regulation D thereunder.
|
·
|
3,941,765
shares of common stock, which were issued to 9 shareholders as part
of an
exchange transaction that took place in February 2007 in connection
with a
merger involving our company at the time (known then as Amerasia
Khan
Enterprises Ltd.), our wholly owned subsidiary, SZC Acquisition Corp.,
a
Nevada corporation created solely to facilitate the merger, and ShieldZone
Corporation, a Utah corporation. 1,500,000 of the shares belong to
Mr.
Robert G. Pedersen II, our officer and director. The issuance and
sale of
said securities was made in reliance upon exemptions from registration
pursuant to Section 4(2) of the Securities Act and to Rule 506 of
Regulation D thereunder.
|
·
|
714,286
shares of common stock, which were issued on February 8, 2007 upon
conversion of a Secured Convertible Promissory Note in the principal
amount of $250,000 at a conversion price of $0.35 per share. The
issuance
and sale of said securities was made in reliance upon exemptions
from
registration pursuant to Section 4(2) of the Securities Act and to
Rule
506 of Regulation D thereunder.
|
·
|
147,853
shares of common stock held by our Chief Financial Officer, Mr. Brandon
O’Brien. These shares, which were originally issued to Mr. Robert G.
Pedersen II, our President, CEO and Director, upon the conversion
of a
note in the remaining principal amount of $50,000 at a conversion
price of
$0.35 per share, were later transferred to Mr. O’Brien. The issuance and
sale of said securities was made in reliance upon exemptions from
registration pursuant to Section 4(2) of the Securities Act and to
Rule
506 of Regulation D thereunder.
|
·
|
Warrants
to purchase 100,000 shares of our common stock, which were issued
in
exchange for the cancellation of debt to a trade creditor. The issuance
and sale of said securities was made in reliance upon exemptions
from
registration pursuant to Section 4(2) of the Securities Act and to
Rule
506 of Regulation D thereunder.
|
Name
of Selling Shareholder
|
Shares Owned
Prior to this
Offering
|
Total Number
of Shares to be
Offered for
Selling
Shareholder
Account
|
Total Number
of Shares to be
Owned Upon
Completion of
this
Offering
|
Percent Owned
Upon
Completion of
this
Offering
|
|||||||||
Sun
Young Choi
|
110,000
|
110,000
|
0
|
0.00
|
%
|
||||||||
13
Rosalita Lane
|
|
||||||||||||
Milbrae,
CA 94030
|
|
||||||||||||
|
|||||||||||||
Daintree
Holdings
|
185,463
|
185,463
|
0
|
0.00
|
%
|
||||||||
Kimberly
Strachan, Bank of But Pon 3243
|
|
||||||||||||
Montague
Sterling CE
|
|
||||||||||||
Nassau,
Bahamas
|
|
||||||||||||
|
|||||||||||||
Jim
Jensen
|
357,143
|
357,143
|
0
|
0.00
|
%
|
||||||||
650
Bellevue Way NE, Suite 370
|
|
||||||||||||
Bellevue,
WA 98004
|
|
Bruce
Nagel
|
185,462
|
185,462
|
0
|
0.00
|
%
|
||||||||
103
Eisenhower Parkway
|
|
||||||||||||
Roseland,
NJ 07068
|
|
||||||||||||
|
|||||||||||||
Andrew
Park
|
1,058,235
|
1,058,235
|
0
|
0.00
|
%
|
||||||||
13
Rosalita Lane
|
|
||||||||||||
Milbra,
CA 94030
|
|
||||||||||||
|
|||||||||||||
Eugene
Park
|
250,000
|
250,000
|
0
|
0.00
|
%
|
||||||||
5052
Argus Dr. #210
|
|
||||||||||||
Eagle
Rock, CA 90041
|
|
||||||||||||
|
|||||||||||||
Hyun
Park
|
110,000
|
110,000
|
0
|
0.00
|
%
|
||||||||
715
Landrum Court
|
|
||||||||||||
Marina,
CA 93933
|
|
||||||||||||
|
|||||||||||||
Twin
Falls Limited
|
185,462
|
185,462
|
0
|
0.00
|
%
|
||||||||
Kimberly
Strachan, Bank of But Pon 3243
|
|||||||||||||
Montague
Sterling CE
|
|||||||||||||
Nassau,
Bahamas
|
|||||||||||||
CoreFund,
LP
|
714,286
|
714,286
|
0
|
0.00
|
%
|
||||||||
Steve
Shum
|
|
||||||||||||
One
SW Columbia St. Suite 900
|
|
||||||||||||
Portland,
OR 97258
|
|
||||||||||||
|
|||||||||||||
Brandon
T. O'Brien
|
147,853
|
147,853
|
0
|
0.00
|
%
|
||||||||
3855
S 500 W, Suite J
|
|
||||||||||||
Salt
Lake City, UT 84115
|
|
||||||||||||
|
|||||||||||||
Robert
G. Pedersen II
|
1,500,000
|
1,500,000
|
0
|
0.00
|
%
|
||||||||
3855
S 500 W, Suite J
|
|
||||||||||||
Salt
Lake City, UT 84115
|
|
||||||||||||
|
|||||||||||||
Argosy
Control Engineering LTD.
|
20,700
|
20,700
|
0
|
0.00
|
%
|
||||||||
Peter
H. Watt
|
|
|
|||||||||||
Unit
10 Murcar Commercial Park
|
|
|
|||||||||||
Denmore
Road
|
|
|
|||||||||||
Aberdeenshire,
AB23-8JW
|
|
|
|||||||||||
United
Kingdom
|
|
Rick
Earley
|
30,000
|
30,000
|
0
|
0.00
|
%
|
||||||||
Ballinorig
Tralee
|
|
||||||||||||
Co
Kerry, Ireland
|
|
|
|||||||||||
|
|
||||||||||||
Kristine
J. Fannin
|
37,500
|
37,500
|
0
|
0.00
|
%
|
||||||||
1370
East Amersbury Circle
|
|
|
|||||||||||
Salt
Lake City, UT 84121
|
|
|
|||||||||||
|
|
||||||||||||
Winson
Ho
|
225,000
|
225,000
|
0
|
0.00
|
%
|
||||||||
225
Fifth Ave.
|
|
|
|||||||||||
Apt
10L
|
|
|
|||||||||||
New
York, NY 10010
|
|
|
|||||||||||
Alan
and Sylvia Shackelton
|
66,750
|
66,750
|
0
|
0.00
|
%
|
||||||||
Crawstone
Knowl Farm Greetland
|
|
||||||||||||
Halifax,
HX4 8PX
|
|
|
|||||||||||
United
Kingdom
|
|
||||||||||||
|
|
||||||||||||
Massey
Brothers Feeds LTD. EPP.
|
60,000
|
60,000
|
0
|
0.00
|
%
|
||||||||
Richard
Massey
|
|||||||||||||
Cranage
Mills, Holmes Chapel
|
|
|
|||||||||||
Cheshire,
CW4 8EE
|
|
|
|||||||||||
United
Kingdom
|
|
||||||||||||
|
|
||||||||||||
Shane
Scott
|
15,000
|
15,000
|
0
|
0.00
|
%
|
||||||||
125
Knockaphunta Park
|
|
|
|||||||||||
Castlebar,
County Mayo
|
|
|
|||||||||||
Ireland
|
|
|
|||||||||||
|
|||||||||||||
Derek
Kennedy
|
30,000
|
30,000
|
0
|
0.00
|
%
|
||||||||
30
The Anchorage, Grantstown
|
|
|
|||||||||||
Waterford
City, Ireland
|
|
|
|||||||||||
|
|
||||||||||||
Anthony
Roberts
|
48,750
|
48,750
|
0
|
0.00
|
%
|
||||||||
156
Hykeham Road
|
|
|
|||||||||||
Lincoln,
LN6 8AW
|
|
|
|||||||||||
United
Kingdom
|
|
Lawrence
W. Pinnock
|
180,000
|
180,000
|
0
|
0.00
|
%
|
||||||||
529
East South Temple
|
|
|
|||||||||||
Salt
Lake City, UT 84102
|
|
|
|||||||||||
|
|
||||||||||||
Roger
Martindale
|
27,750
|
27,750
|
0
|
0.00
|
%
|
||||||||
"Brook
House"
|
|
|
|||||||||||
Burton
Road, Holme
|
|
|
|||||||||||
Carnforth,
Lancs LA6-1QN
|
|
|
|||||||||||
|
|||||||||||||
Joseph
P. Bridson
|
75,000
|
75,000
|
0
|
0.00
|
%
|
||||||||
9
Gowtown Dunshaughlin
|
|
||||||||||||
Meath,
Ireland
|
|
||||||||||||
|
|
||||||||||||
Jillian
and Gary Muglach
|
75,000
|
75,000
|
0
|
0.00
|
%
|
||||||||
912
Gazell Trail
|
|
||||||||||||
Winter
Springs, FL 32708
|
|
||||||||||||
|
|||||||||||||
Robert
L. Lizt
|
30,000
|
30,000
|
0
|
0.00
|
%
|
||||||||
2300
Webster St.
|
|
||||||||||||
Apt
504
|
|
||||||||||||
San
Fancisco, CA 94115
|
|
||||||||||||
|
|||||||||||||
Kishore
A. Shah
|
6,000
|
6,000
|
0
|
0.00
|
%
|
||||||||
41
Lapstone Gardens
|
|
||||||||||||
Harrow,
HA3-0EB
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
Simon
Jackson
|
22,500
|
22,500
|
0
|
0.00
|
%
|
||||||||
Rowan
Farm, Priory Road
|
|
||||||||||||
Ruskington,
Sleaford NG34 9DJ
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
Roy
Roberts
|
66,000
|
66,000
|
0
|
0.00
|
%
|
||||||||
8
Alington House, Alington Road
|
|
||||||||||||
Poole,
Dorset BH1 48LY
|
|
||||||||||||
United
Kingdom
|
|
Richard
C. Maude
|
15,000
|
15,000
|
0
|
0.00
|
%
|
||||||||
Brackenridge,
Parklands
|
|
||||||||||||
Bramhope,
Leeds, LS16 9AJ
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
Val
Lee
|
22,500
|
22,500
|
0
|
0.00
|
%
|
||||||||
Lisnaboe
Longford
|
|
||||||||||||
Co
Longford, Ireland
|
|
||||||||||||
|
|||||||||||||
Eyes
Right Opticians LTD
|
75,000
|
75,000
|
0
|
0.00
|
%
|
||||||||
Vipan
Jain
|
|
||||||||||||
12
Brackenwood Drive
|
|
||||||||||||
Cheadle,
Cheshire, SK8 1JX
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
John
C. Bradshaw
|
37,500
|
37,500
|
0
|
0.00
|
%
|
||||||||
4069
Splendor Way
|
|
||||||||||||
Salt
Lake City, UT 84124
|
|
||||||||||||
|
|||||||||||||
Nathanael
Branson
|
37,500
|
37,500
|
0
|
0.00
|
%
|
||||||||
4050
S. Vernon Circle #B
|
|
||||||||||||
Salt
Lake City, UT 84124
|
|
||||||||||||
|
|||||||||||||
Hydroplant
LTD.
|
22,500
|
22,500
|
0
|
0.00
|
%
|
||||||||
Bernard
Marron
|
|
||||||||||||
Unit
42 Wadsworth Close
|
|
||||||||||||
Greenford
Middlesex, UB6 1JB
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
James
W. Ure
|
15,000
|
15,000
|
0
|
0.00
|
%
|
||||||||
11
Upland Road
|
|
||||||||||||
Sutton
Sorrey, SM2 5HW
|
|
||||||||||||
United
Kingdom
|
|
||||||||||||
|
|||||||||||||
Michael
Hoy
|
15,000
|
15,000
|
0
|
0.00
|
%
|
||||||||
The
Barn, Bassetts Manor
|
|
||||||||||||
Hartfield,
TN7 4LA
|
|
||||||||||||
United
Kingdom
|
|
Todd
Havemeister
|
47,100
|
47,100
|
0
|
0.00
|
%
|
||||||||
700
Lake Ave.
|
|
||||||||||||
Maitland,
FL 32751
|
|
||||||||||||
|
|||||||||||||
Ron
Eiger
|
28,050
|
28,050
|
0
|
0.00
|
%
|
||||||||
700
Lake Avenue
|
|
||||||||||||
Maitland,
FL 32751
|
|
||||||||||||
|
|||||||||||||
Brian
Reschke
|
7,650
|
7,650
|
0
|
0.00
|
%
|
||||||||
2170
West State Road 434
|
|
||||||||||||
Suite
100
|
|
||||||||||||
Longwood,
FL 32779
|
|
||||||||||||
|
|||||||||||||
Jakes
Jordaan
|
10,625
|
10,625
|
0
|
0.00
|
%
|
||||||||
13401
Metric Boulevard #1235
|
|
||||||||||||
Austin,
TX 78727
|
|
||||||||||||
|
|||||||||||||
Paul
Marr
|
10,625
|
10,625
|
0
|
0.00
|
%
|
||||||||
13401
Metric Boulevard #1235
|
|
||||||||||||
Austin,
TX 78727
|
|
||||||||||||
|
|||||||||||||
Remington
Partners
|
100,000
|
100,000
|
0
|
0.00
|
%
|
||||||||
919
Sir Francis Drake Blvd
|
|
||||||||||||
Kentfield,
CA 94904
|
|
(a)
|
We
entered into an Exclusive Finder’s Agreement with Empire Financial Group,
Inc. (“Empire”) to assist us in a private placement transaction of
accredited investors. Empire is entitled to 9% of the offering funds
raised in any such private placement and 10% warrant compensation
with
piggyback registration rights. In connection with a private placement
of
850,000 shares of common stock to certain investors, which are selling
shareholders in this offering, we paid Empire and its designees $67,500
and issued warrants to purchase 85,000 shares of common stock to
designees
of Empire.
|
(b)
|
As
of September 19, 2007, we entered into agreements with certain
investors
holding 4,803,904 shares of common stock that acquired their shares
as
part of an exchange transaction that took place in connection with
a
merger involving our Company in February 2007. These investors
were not
included along with certain institutional investors in a registered
offering on Form SB-2 that went effective on August 30, 2007. Since
they
were not included in that offering, we granted these investors
rights to
register their shares as soon as practicable and agreed to issue
warrants
at a future date to purchase 80% of the amount of their respective
stock
holdings in the Company.
|
·
|
ordinary
brokerage transactions and transactions in which the broker dealer
solicits purchasers;
|
·
|
block
trades in which the broker dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
·
|
purchases
by a broker dealer as principal and resale by the broker dealer for
its
account;
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
·
|
privately
negotiated transactions;
|
·
|
settlement
of short sales entered into after the effective date of the registration
statement of which this prospectus is a part;
|
·
|
broker
dealers may agree with the Selling Stockholders to sell a specified
number
of such shares at a stipulated price per
share;
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or
otherwise;
|
·
|
a
combination of any such methods of sale;
or
|
·
|
any
other method permitted pursuant to applicable
law.
|
Name
|
|
Age
|
|
Position
|
Robert
G. Pedersen II
|
|
41
|
|
Chief
Executive Officer, Director
|
Brandon
T. O’Brien
|
|
36
|
|
Chief
Financial Officer
|
Title
of
Class
|
|
Name
and Address
Of
Beneficial
Owners (1)
|
|
Amount
and Nature
Of
Beneficial Ownership
|
|
Percent
Of
Class
(2)
|
||
Common
Stock
|
|
Robert
G. Pedersen II, President and Chief Executive Officer (3)
|
|
6,600,000
|
|
35.1
|
% | |
|
|
|
|
|
|
|
||
Common
Stock
|
|
Brandon
T. O’Brien
Chief
Financial Officer
|
|
222,853
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
||
Common
Stock
|
|
Andrew
C. Park
201
Post Street, 11th Floor
San
Francisco, CA 94108
|
|
1,058,235
|
|
5.6
|
% | |
|
|
|
|
|
|
|
||
Common
Stock
|
|
SunCreek,
LLC
2873
Tolcate Lane
Holladay,
Utah 84121
|
|
5,000,000
|
|
26.6
|
% | |
|
|
|
|
|
|
|
||
|
|
All
officers and directors a group (2)
|
|
6,822,853
|
|
36.3
|
% |
(1)
|
Unless
otherwise noted, the address for each of the named beneficial owners
is:
3855 South 500 West, Suite J, Salt Lake City, Utah, 84115. Unless
otherwise indicated, beneficial ownership is determined in accordance
with
Rule 13d-3 promulgated under the Exchange Act and generally includes
voting and/or investment power with respect to securities. Shares
of
common stock subject to options or warrants that are currently exercisable
or exercisable within sixty days of September 19, 2007, are deemed
to be
beneficially owned by the person holding such options or warrants
for the
purpose of computing the percentage of ownership set forth in the above
table, unless otherwise indicated.
|
(2)
|
The
calculations of percentage of beneficial ownership are based on 18,793,995
shares of common stock outstanding as of September 19,
2007.
|
(3)
|
Includes
1,600,000 shares of common stock held directly by Mr. Pedersen and
5,000,000 shares of common stock held by SunCreek, LLC, an entity
wholly
owned by Mr. Pedersen. Mr. Pedersen exercises sole voting and investment
control over the shares held by SunCreek,
LLC.
|
Number
of Warrants
|
Exercise
Price
|
Expiration
Date
|
|||||
|
|
|
|||||
12,601
|
$
|
0.35
|
3/18/2012
|
||||
9,450
|
$
|
0.35
|
3/18/2012
|
||||
9,450
|
|
$
|
0.35
|
3/18/2012
|
|||
7,875
|
$
|
0.35
|
3/18/2012
|
||||
6,562
|
$
|
0.35
|
3/18/2012
|
||||
6,562
|
$
|
0.35
|
3/18/2012
|
||||
100,000
|
$
|
0.50
|
5/30/2012
|
||||
425,000
|
$
|
1.30
|
8/9/2012
|
||||
85,000
|
$
|
1.30
|
8/9/2012
|
||||
29,250
|
$
|
1.30
|
7/10/2012
|
||||
34,125
|
$
|
1.30
|
7/10/2012
|
||||
34,125
|
$
|
1.30
|
7/10/2012
|
||||
6,250
|
$
|
1.30
|
7/10/2012
|
||||
16,250
|
$
|
1.30
|
7/10/2012
|
||||
10,000
|
$
|
1.30
|
7/10/2012
|
||||
150,000
|
$
|
1.30
|
7/10/2012
|
||||
25,000
|
$
|
1.30
|
7/10/2012
|
||||
100,000
|
$
|
1.30
|
7/10/2012
|
||||
100,000
|
$
|
1.30
|
7/10/2012
|
||||
50,000
|
$
|
1.30
|
7/10/2012
|
||||
25,000
|
$
|
1.30
|
7/10/2012
|
||||
50,000
|
$
|
1.30
|
7/10/2012
|
||||
50,000
|
$
|
1.30
|
7/10/2012
|
||||
100,000
|
$
|
1.30
|
7/10/2012
|
||||
15,122
|
$
|
1.30
|
7/10/2012
|
||||
17,752
|
$
|
1.30
|
7/10/2012
|
||||
17,752
|
$
|
1.30
|
7/10/2012
|
||||
8,437
|
$
|
1.30
|
7/10/2012
|
||||
8,437
|
$
|
1.30
|
7/10/2012
|
||||
50,000
|
$
|
1.30
|
7/10/2012
|
||||
12,500
|
$
|
1.30
|
7/10/2012
|
||||
125,000
|
$
|
1.30
|
7/10/2012
|
||||
50,000
|
$
|
1.30
|
7/10/2012
|
||||
100,000
|
$
|
1.30
|
7/10/2012
|
||||
|
|||||||
1,847,500
|
|
|
|
2006
- Actuals
|
|
2007
|
|
||||||||
|
|
$$
|
|
%
|
|
$$
|
|
%
|
|
||||
Revenue
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Website
Sales
|
|
$
|
1,943,000
|
|
|
70
|
%
|
$
|
2,225,000
|
|
|
27
|
%
|
Resellers
|
|
$
|
506,000
|
|
|
18
|
%
|
$
|
520,000
|
|
|
6
|
%
|
Mall
Carts
|
|
$
|
328,000
|
|
|
12
|
%
|
$
|
596,000
|
|
|
7
|
%
|
Corporate
Kiosks
|
|
$
|
-
|
|
|
0
|
%
|
$
|
910,000
|
|
|
11
|
%
|
Big
Box Retail
|
|
$
|
-
|
|
|
0
|
%
|
$
|
250,000
|
|
|
3
|
%
|
International
|
|
$
|
-
|
|
|
0
|
%
|
$
|
165,000
|
|
|
2
|
%
|
Direct
Response - Call Center
|
|
$
|
-
|
|
|
0
|
%
|
$
|
1,949,000
|
|
|
24
|
%
|
Direct
Response - Website
|
|
$
|
-
|
|
|
0
|
%
|
$
|
640,000
|
|
|
8
|
%
|
New
Products
|
|
$
|
-
|
|
|
0
|
%
|
$
|
170,000
|
|
|
2
|
%
|
Acquisitions
|
|
$
|
-
|
|
|
0
|
%
|
$
|
808,000
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Revenue
|
|
$
|
2,777,000
|
|
|
100
|
%
|
$
|
8,233,000
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS
|
|
$
|
727,000
|
|
|
26
|
%
|
$
|
1,878,000
|
|
|
23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Operating Margin
|
|
$
|
2,050,000
|
|
|
74
|
%
|
$
|
6,355,000
|
|
|
77
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
$
|
2,274,000
|
|
|
82
|
%
|
$
|
5,257,000
|
|
|
64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
(224,000
|
)
|
|
-8
|
%
|
$
|
1,098,000
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS
|
|
$
|
(0.02
|
)
|
|
|
|
$
|
0.05
|
|
|
|
|
·
|
For
the quarter ended June 30, 2007, salaries and related taxes increased
by
$122,420 to $346,035 from $223,615 for the quarter ended June 30,
2006 due
to the hiring of additional staff to implement our business
plan.
|
·
|
For
the quarter ended June 30, 2007, consulting expense was $2,000, an
increase of $2,000 from the quarter ended June 30, 2006. The increase
relates to consulting expenses paid to a consultant who assisted
us in
opening additional mall carts during the quarter ended June 30,
2007.
|
·
|
For
the quarter ended June 30, 2007, marketing and advertising expenses
were
$78,651, an increase of $4,891 as compared to $73,760 for the quarter
ended June 30, 2006. This increase is attributable to an increase
in our
marketing efforts as we roll out product and implement our business
plan.
The primary marketing expenditures continue to be in web advertising
and
search engine optimization. We also spent approximately $19,000 during
the
quarter to redesign our consumer packaging. We expect our marketing
and
advertising expenses to increase as our revenues increase and expect
to
spend increased funds on adverting and promotion of our products
as well
as sales training. During fiscal 2007, we intend to significantly
expand
our marketing efforts related to our
products.
|
·
|
For
the quarter ended June 30, 2007, other selling, general and administrative
expenses were $206,539 as compared to $126,898 for the quarter ended
June
30, 2006, an increase of $79,641. The increase was attributable to
the
increase in operations as we implement our business plan and is summarized
below:
|
|
|
Three
Months Ended June 30, 2007 |
|
Three
Months Ended June 30, 2006 |
|
||
Professional
fees
|
|
$
|
14,669
|
|
$
|
3,512
|
|
Contract
labor
|
|
|
19,732
|
|
|
12,510
|
|
Insurance
|
|
|
15,188
|
|
|
6,985
|
|
Depreciation
|
|
|
19,010
|
|
|
750
|
|
Rent
|
|
|
33,871
|
|
|
12,399
|
|
Travel
and entertainment
|
|
|
23,689
|
|
|
7,350
|
|
Telephone
and utilities
|
|
|
10,468
|
|
|
7,154
|
|
Printing
expenses
|
|
|
9,952
|
|
|
11,769
|
|
Office
supplies
|
|
|
10,122
|
|
|
17,290
|
|
Credit
card and bank fees
|
|
|
20,123
|
|
|
8,452
|
|
Promotion
|
|
|
537
|
|
|
27,676
|
|
Other
|
|
|
29,178
|
|
|
11,051
|
|
Total
|
|
$
|
206,539
|
|
$
|
126,898
|
|
·
|
For
the six months ended June 30, 2007, salaries and related taxes
increased
by $248,092 to $654,443 from $406,351 for the six months ended
June 30,
2006 due to the hiring of key management personnel and additional
staff to
implement our business plan.
|
·
|
For
the six months ended June 30, 2007, consulting expense was $38,500,
a
decrease of $35,250 from the expense recognized for the six months
ended
June 30, 2006 of $73,750. The decrease is primarily due to approximately
$63,000 that was paid to a consultant who then became our president
in
2006, partially offset by expenses incurred related to the hiring
of key
personnel during the six months ended June 30, 2007 of $24,000
and
payments to a consulting firm for website optimization of
$10,000.
|
·
|
For
the six months ended June 30, 2007, marketing and advertising
expenses
were $239,786, an increase of $78,485 as compared to $161,301
for the six
months ended June 30, 2007. This increase is attributable to
an increase
in our marketing efforts as we roll out product and implement
our business
plan. The primary marketing expenditures continue to be in web
advertising
and search engine optimization. We also spent approximately $28,000
on
television advertising and $19,000 during the quarter to redesign
our
consumer packaging. We expect our marketing and advertising expenses
to
increase as our revenues increase and expect to spend increased
funds on
adverting and promotion of our products as well as sales training.
During
fiscal 2007, we intend to significantly expand our marketing
efforts
related to our products.
|
·
|
For
the six months ended June 30, 2007, other selling, general and
administrative expenses were $568,287 as compared to $196,150
for the six
months ended June 30, 2006. The increase was attributable to
the increase
in operations as we implement our business plan and is summarized
below:
|
|
|
Six
Months
Ended June 30, 2007 |
|
Six
Months
Ended June 30, 2006 |
|
||
Professional
fees
|
|
$
|
222,445
|
|
$
|
4,887
|
|
Contract
labor
|
|
|
40,230
|
|
|
7,801
|
|
Insurance
|
|
|
28,162
|
|
|
10,293
|
|
Depreciation
|
|
|
36,975
|
|
|
1,750
|
|
Rent
|
|
|
54,992
|
|
|
22,842
|
|
Travel
and entertainment
|
|
|
39,048
|
|
|
15,162
|
|
Telephone
and utilities
|
|
|
23,267
|
|
|
14,576
|
|
Printing
expenses
|
|
|
19,651
|
|
|
17,525
|
|
Office
supplies
|
|
|
24,140
|
|
|
25,484
|
|
Credit
card and bank fees
|
|
|
36,013
|
|
|
23,443
|
|
Promotion
|
|
|
14,445
|
|
|
28,168
|
|
Other
|
|
|
28,919
|
|
|
24,219
|
|
Total
|
|
$
|
568,287
|
|
$
|
196,150
|
|
·
|
For
the year ended December 31, 2006, salaries and related taxes increased
by
$694,831 to $858,869 for the year ended December 31, 2006 from
$164,038
for the period from March 24, 2005 (inception) to December 31,
2005 due to
the hiring of staff to implement our business
plan.
|
·
|
For
the year ended December 31, 2006, consulting expense increased
to $73,750
as compared to $0 from March 24, 2005 (inception) to December
31, 2005
primarily due to approximately $63,000 paid to a consultant who
then
became our president.
|
·
|
For
the year ended December 31, 2006, we incurred settlement expenses
due to
the termination of a consulting contract of $62,500 and the termination
of
an exclusive distribution agreement of $39,250. We did not incur
any
settlement expenses for the period ended December 31,
2005.
|
·
|
For
the year ended December 31, 2006, advertising and marketing expenses
were
$370,043 as compared to $22,626 for the period from March 24,
2005
(inception) to December 31, 2005, an increase of $347,417. This
increase
is attributable to an increase in our marketing efforts as we
roll out
product and implement our business plan. We expect our marketing
and
advertising expenses to increase as our revenues increase and
expect to
spend increased funds on adverting and promotion of our products
as well
as sales training. During fiscal 2007, we intend to significantly
expand
our marketing efforts related to our
products.
|
·
|
For
the year ended December 31, 2006, other selling, general and
administrative expenses amounts to $872,115 as compared to $157,931
for
the period from March 24, 2005 (inception) to December 31, 2005.
The
increase was attributable to the increase in operations as we
implement
our business plan and is summarized
below:
|
|
|
2006
|
|
2005
|
|
||
Professional
fees
|
|
$
|
188,985
|
|
$
|
19,568
|
|
Contract
labor
|
|
|
45,466
|
|
|
26,628
|
|
Insurance
|
|
|
24,847
|
|
|
3,454
|
|
Depreciation
|
|
|
41,503
|
|
|
2,440
|
|
Rent
|
|
|
57,664
|
|
|
5,918
|
|
Travel
and entertainment
|
|
|
64,359
|
|
|
4,380
|
|
Telephone
and utilities
|
|
|
33,707
|
|
|
5,292
|
|
Printing
expenses
|
|
|
39,016
|
|
|
12,653
|
|
Office
supplies
|
|
|
36,968
|
|
|
15,479
|
|
Events/shows
|
|
|
45,547
|
|
|
5,113
|
|
Credit
card and bank fees
|
|
|
42,101
|
|
|
11,928
|
|
Other
|
|
|
251,952
|
|
|
45,078
|
|
Total
|
|
$
|
872,115
|
|
$
|
157,931
|
|
Ÿ
|
Any
of our directors or officers;
|
Ÿ
|
Any
person proposed as a nominee for election as a
director;
|
Ÿ
|
Any
person who beneficially owns, directly or indirectly, shares carrying
more
than 10% of the voting rights attached to our outstanding shares
of common
stock;
|
Ÿ
|
Any
of our promoters;
|
Ÿ
|
Any
relative or spouse of any of the foregoing persons who has the same
house
address as such person.
|
Name
and principal
Position
|
|
Year
|
|
Salary
($)
|
|
Bonus
($)
|
|
Stock
Awards
($)
|
|
Option
Awards
($)
|
|
Non-Equity
Incentive
Plan
Compensation
($)
|
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
|
All
Other
Compensation
($)
|
|
Total
($)
|
|
|||||||||
Robert
G. Pedersen II(1)
CEO
& President
|
|
|
2005
2006
|
|
|
-
40,000
|
|
|
-
10,000
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
85,000
-
|
|
|
85,000
50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Phillip
Chipping (2)
|
|
|
2005
2006
|
|
|
54,614
98,500
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
54,614
98,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Brandon
O’Brien(3)
CFO
|
|
|
2005
2006
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
|
-
-
|
|
(1)
|
Mr.
Pedersen was appointed as our CEO and President in January 2006.
The
information in the summary compensation table includes all compensation
paid to Mr. Pedersen for the fiscal years ended December 31, 2006
and
2005. The $85,000 noted in “All Other Compensation” of the above summary
compensation table represents a consulting fee paid to a company
owned by
Mr. Pedersen for services rendered through July 2006, but paid in
fiscal
2005. In January 2006, Mr. Pedersen purchased a 50% interest in the
equity
of our company through an affiliated entity and was appointed Chief
Executive Officer and Director of the
Company.
|
(2)
|
Effective
December 15, 2006, Mr. Chipping resigned his position as an officer
and
director of the Company.
|
(3)
|
Mr.
O’Brien was appointed as our Chief Financial Officer on February 12,
2007.
The information in the summary compensation table includes all
compensation paid to Mr. O’Brien for the fiscal years ended December 31,
2006 and 2005.
|
OPTION
AWARDS
|
|
STOCK
AWARDS
|
|
|||||||||||||||||||||||||
Name
|
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Exercisable
|
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
|
|
Equity
Incentive
Plan
Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
|
Option
Exercise
Price
($)
|
|
Option
Expiration
Date
|
|
Number
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
(#)
|
|
Market
Value
of
Shares
or
Units
of
Stock
That
Have
Not
Vested
($)
|
|
Equity
Incentive
Plan
Awards:
Number
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
(#)
|
|
Equity
Incentive
Plan
Awards:
Market
or
Payout
Value
of
Unearned
Shares,
Units
or
Other
Rights
That
Have
Not
Vested
(#)
|
|
|||||||||
Robert
G. Pedersen II
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Brandon
O’Brien
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Name
|
|
Fees
Earned or
Paid
in
Cash
($)
|
|
Stock
Awards
($)
|
|
Option
Awards
(#)
|
|
Non-Equity
Incentive
Plan
Compensation
($)
|
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
|
All
Other
Compensation
($)
|
|
Total
($)
|
|
|||||||
Robert
G. Pedersen II
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Report
of Independent Registered Public Accounting Firm
|
|
|
F-2
|
|
|
|
|
|
|
Balance
Sheet - As of December 31, 2006
|
|
|
F-3
|
|
|
|
|
|
|
Statements
of Operations for the Year Ended December 31, 2006
|
|
|
|
|
and
for the Period From March 25, 2005 (inception) to December 31,
2006
|
|
|
F-4
|
|
|
|
|
|
|
Statements
of changes in Stockholders’ Equity for the Year Ended December 31,
2006
|
|
|
|
|
and
for the Period From March 24, 2005 (inception) to December 31,
2005
|
|
|
F-5
|
|
|
|
|
|
|
Statements
of Cash Flows for the Year Ended December 31, 2006 and for the
period
|
|
|
|
|
from
March 24, 2005 (inception) to December 31, 2005
|
|
|
F-6
|
|
|
|
|
|
|
Notes
to Financial Statements
|
|
|
F-7
|
|
|
|
|
|
|
Financial
Statements (Unaudited):
|
|
|
|
|
|
|
|
|
|
Condensed
Balance Sheet - As of June 30, 2007 and December 31, 2006
|
|
|
Q-1
|
|
|
|
|
|
|
Condensed
Statements of Operations for the Three and Six Months
Ended
|
|
|
|
|
June
30, 2007 and 2006
|
|
|
Q-2
|
|
|
|
|
|
|
Condensed
Statements of Cash Flows for the Six Months Ended
|
|
|
|
|
June
30, 2007 and 2006
|
|
|
Q-3
|
|
|
|
|
|
|
Notes
to Financial Statements
|
|
|
Q-5
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
Cash
|
|
$
|
468,382
|
|
Accounts
receivable, net
|
|
|
121,149
|
|
Inventories
|
|
|
102,522
|
|
Prepaid
income taxes
|
|
|
44,361
|
|
Prepaid
expenses and other current assets
|
|
|
31,724
|
|
Deferred
income tax assets
|
|
|
19,468
|
|
Due
from employees
|
|
|
3,714
|
|
|
|
|
|
|
Total
current assets
|
|
|
791,320
|
|
|
|
|
|
|
Property
and equipment, net
|
|
|
221,474
|
|
|
|
|
|
|
Deposits
and other assets
|
|
|
12,119
|
|
|
|
|
|
|
Intangible
assets
|
|
|
2,340
|
|
|
|
|
|
|
Total
assets
|
|
$
|
1,027,253
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Convertible
note payable
|
|
$
|
250,000
|
|
Convertible
note payable - officer
|
|
|
100,000
|
|
Accounts
payable
|
|
|
246,691
|
|
Accrued
liabilities
|
|
|
33,573
|
|
Accrued
wages and wage related expenses
|
|
|
121,728
|
|
Deferred
licensing revenue
|
|
|
86,801
|
|
Sales
returns liability
|
|
|
32,000
|
|
|
|
|
|
|
Total
current liabilities
|
|
|
870,793
|
|
|
|
|
|
|
Long-term
liabilities
|
|
|
|
|
|
|
|
|
|
Non-current
deferred income tax liablility, net
|
|
|
12,087
|
|
|
|
|
|
|
Total
liabilities
|
|
|
882,880
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
Common
stock, $0.001 par value; 50,000,000 shares authorized; 10,175,000
shares
issued and outstanding
|
|
|
10,175
|
|
Additional
paid-in capital
|
|
|
117,075
|
|
Retained
earnings
|
|
|
17,123
|
|
|
|
|
|
|
Total
stockholders' equity
|
|
|
144,373
|
|
|
|
|
|
|
Total
liabilities and stockholders' equity
|
|
$
|
1,027,253
|
|
|
|
Year
Ended
Dec
31, 2006
|
|
For
the
Period
From
Mar
24,
2005
(inception)
to
Dec
31, 2005
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Net
sales
|
|
$
|
2,777,036
|
|
$
|
728,786
|
|
Cost
of sales
|
|
|
727,434
|
|
|
119,410
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
2,049,602
|
|
|
609,376
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Salaries
and related taxes
|
|
|
858,869
|
|
|
164,038
|
|
Consulting
|
|
|
73,750
|
|
|
-
|
|
Settlement
fees
|
|
|
101,750
|
|
|
-
|
|
Advertising
and marketing
|
|
|
370,043
|
|
|
22,626
|
|
Bad
debt (recovery) expense
|
|
|
(2,307
|
)
|
|
22,500
|
|
Other
selling, general and administrative
|
|
|
872,115
|
|
|
157,931
|
|
|
|
|
|
|
|
|
|
Total
operating expenses
|
|
|
2,274,220
|
|
|
367,095
|
|
|
|
|
|
|
|
|
|
(Loss)
income from operations
|
|
|
(224,618
|
)
|
|
242,281
|
|
|
|
|
|
|
|
|
|
Other
income (expense):
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(2,813
|
)
|
|
(900
|
)
|
Interest
and other income
|
|
|
6,760
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total
other income (expense)
|
|
|
3,947
|
|
|
(900
|
)
|
|
|
|
|
|
|
|
|
Income
before provision for income taxes
|
|
|
(220,671
|
)
|
|
241,381
|
|
|
|
|
|
|
|
|
|
Income
tax benefit (expense)
|
|
|
79,418
|
|
|
(83,005
|
)
|
|
|
|
|
|
|
|
|
Net
(loss) income
|
|
|
(141,253
|
)
|
|
158,376
|
|
|
|
|
|
|
|
|
|
Basic
and diluted net (loss) earnings per common share
|
|
$
|
(0.01
|
)
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares outstanding - basic and
diluted
|
|
|
10,052,808
|
|
|
10,000,000
|
|
|
|
|
Additional
|
|
Total
|
|||||||||||
|
Common
Stock
|
Paid-in
|
Retained
|
Stockholders'
|
||||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Equity
|
|||||||||||
|
||||||||||||||||
Balance,
March 24, 2005 (Inception)
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||
|
||||||||||||||||
Common
stock issued to founder at inception
|
10,000,000
|
10,000
|
(9,000
|
)
|
-
|
1,000
|
||||||||||
|
||||||||||||||||
Net
income for the period
|
-
|
-
|
-
|
158,376
|
158,376
|
|||||||||||
|
||||||||||||||||
Balance,
December 31, 2005
|
10,000,000
|
10,000
|
(9,000
|
)
|
158,376
|
159,376
|
||||||||||
|
||||||||||||||||
Capital
Contribution
|
-
|
-
|
25,000
|
-
|
25,000
|
|||||||||||
|
||||||||||||||||
Sale
of common stock
|
100,000
|
100
|
74,900
|
-
|
75,000
|
|||||||||||
|
||||||||||||||||
Common
stock issued in settlement of contract
|
75,000
|
75
|
26,175
|
-
|
26,250
|
|||||||||||
|
||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
(141,253
|
)
|
(141,253
|
)
|
|||||||||
|
||||||||||||||||
Balance,
December 31, 2006
|
10,175,000
|
$
|
10,175
|
$
|
117,075
|
$
|
17,123
|
$
|
144,373
|
|
|
Year
Ended
|
|
For
the
Period
From
Mar
24, 2005
to
|
|
||
|
|
Dec
31, 2006
|
|
Dec
31, 2005
|
|
||
Cash
flows from operating activities
|
|
|
|
|
|
|
|
Net
(loss) income
|
|
$
|
(141,253
|
)
|
$
|
158,376
|
|
Adjustments
to reconcile net (loss) income to net cash used in operating
activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
41,503
|
|
|
2,440
|
|
Loss
on disposal of fixed assets
|
|
|
335
|
|
|
-
|
|
Bad
debt (recovery) expense
|
|
|
(2,307
|
)
|
|
22,500
|
|
Deferred
income tax (benefit ) expense
|
|
|
(79,418
|
)
|
|
72,037
|
|
Expense
related to issuance of common stock for contract
settlement
|
|
|
26,250
|
|
|
-
|
|
Changes
in assets and liabilities
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
955
|
|
|
(142,297
|
)
|
Inventory
|
|
|
(92,050
|
)
|
|
(10,472
|
)
|
Due
from employees
|
|
|
(3,714
|
)
|
|
-
|
|
Prepaid
income taxes
|
|
|
(44,361
|
)
|
|
-
|
|
Prepaid
expenses and other current assets
|
|
|
39,074
|
|
|
(70,798
|
)
|
Due
from related parties
|
|
|
6,364
|
|
|
(6,364
|
)
|
Deposits
|
|
|
-
|
|
|
(4,516
|
)
|
Other
assets
|
|
|
(7,603
|
)
|
|
-
|
|
Accounts
payable
|
|
|
203,326
|
|
|
43,365
|
|
Income
taxes payable
|
|
|
(3,468
|
)
|
|
3,468
|
|
Accrued
liabilities
|
|
|
11,799
|
|
|
-
|
|
Accrued
wages and wage related expenses
|
|
|
121,728
|
|
|
-
|
|
Deferred
licensing revenues
|
|
|
86,801
|
|
|
-
|
|
Sales
return liability
|
|
|
25,320
|
|
|
-
|
|
Accrued
interest payable
|
|
|
-
|
|
|
28,455
|
|
|
|
|
|
|
|
|
|
Net
cash provided by operating activities
|
|
|
189,281
|
|
|
96,194
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
|
|
|
Payments
for intangible assets
|
|
|
-
|
|
|
(2,340
|
)
|
Proceeds
from disposal of equipment
|
|
|
3,000
|
|
|
-
|
|
Purchase
of property and equipment
|
|
|
(189,543
|
)
|
|
(54,204
|
)
|
|
|
|
|
|
|
|
|
Net
cash used in investing activities
|
|
|
(186,543
|
)
|
|
(56,544
|
)
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
Repayments
on equipment financing payable
|
|
|
(10,017
|
)
|
|
(14,989
|
)
|
Loan
proceeds
|
|
|
-
|
|
|
4,500
|
|
Proceeds
from convertible note payable
|
|
|
250,000
|
|
|
-
|
|
Proceeds
from convertible note payable - officer
|
|
|
100,000
|
|
|
-
|
|
Loan
repayments
|
|
|
-
|
|
|
(4,500
|
)
|
Capital
contribution
|
|
|
25,000
|
|
|
-
|
|
Proceeds
from sale of common stock
|
|
|
75,000
|
|
|
1,000
|
|
|
|
|
|
|
|
|
|
Net
cash provided by (used in) financing activities
|
|
|
439,983
|
|
|
(13,989
|
)
|
|
|
|
|
|
|
|
|
Net
increase in cash and cash equivalents
|
|
|
442,721
|
|
|
25,661
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at beginning of year
|
|
|
25,661
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of year
|
|
$
|
468,382
|
|
$
|
25,661
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information
|
|
|
|
|
|
|
|
Cash
paid during the period for interest
|
|
$
|
1,814
|
|
$
|
900
|
|
Cash
paid during the period for income taxes
|
|
$
|
1,000
|
|
$
|
7,500
|
|
|
|
|
|
|
|
|
|
Non-cash
investing and financing activities
|
|
|
|
|
|
|
|
Property
and equipment acquired for equipment financing payable
|
|
$
|
-
|
|
$
|
25,005
|
|
|
Useful
Lives
|
|
Office,
computer and other equipment
|
3
to 7 years
|
|
Automobiles
|
5
years
|
|
Leasehold
improvements
|
1
to 3.13 years
|
|
|
Net
Income
(Loss)
|
|
Weighted
Average
Shares
|
|
Per
Share
Amount
|
|
|||
Period
from March 24, 2005 (Inception) to December 31, 2005:
|
|
|
|
|
|
|
|
|
|
|
Basic
EPS
|
|
$
|
158,376
|
|
|
10,000,000
|
|
$
|
0.02
|
|
Effect
of common stock equivalents
|
|
|
—
|
|
|
—
|
|
|
|
|
Diluted
EPS
|
|
$
|
158,376
|
|
|
10,000,000
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
Ended December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
Basic
EPS
|
|
$
|
(141,253
|
)
|
|
10,052,808
|
|
$
|
(0.01
|
)
|
Effect
of common stock equivalents
|
|
|
—
|
|
|
|
|
|
|
|
Diluted
EPS
|
|
$
|
(141,253
|
)
|
|
10,052,808
|
|
$
|
(0.01
|
)
|
Accounts
receivable
|
|
$
|
141,342
|
|
Less:
Allowance for doubtful accounts
|
|
|
(20,193
|
)
|
Accounts
Receivable, net
|
|
$
|
121,149
|
|
Finished
Goods
|
|
$
|
67,257
|
|
Raw
Materials
|
|
|
35,265
|
|
|
|
$
|
$
102,522
|
|
|
|
Useful
Lives
|
|
|
|
||
Computer
Equipment and Software
|
|
3
to 5 years
|
|
$
|
58,790
|
|
|
Office
Equipment
|
|
3
to7 years
|
|
|
58,407
|
|
|
Furniture
and Fixtures
|
|
7
years
|
|
|
9,405
|
|
|
Automobiles
|
|
5
years
|
|
|
47,063
|
|
|
Leasehold
improvements
|
|
1
to 3.13 years
|
|
|
91,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
265,302
|
|
Less
Accumulated Depreciation
|
|
|
|
|
|
(43,828
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
221,474
|
|
|
|
2006
|
|
2005
|
|
||
Deferred
income tax (benefit) expense
|
|
$
|
(79,418
|
)
|
$
|
72,037
|
|
Current
income tax (benefit) expense
|
|
|
—
|
|
|
10,968
|
|
|
|
$
|
(79,418
|
)
|
$
|
83,005
|
|
|
2006
|
|
2005
|
|
|||
Computed
“expected” tax (benefit) expense
|
|
$
|
(82,311
|
)
|
$
|
96,552
|
|
Meals
and entertainment
|
|
|
1,572
|
|
|
990
|
|
Other
|
|
|
1,321
|
|
|
—
|
|
Current
income taxes, tax rate difference
|
|
|
—
|
|
|
(14,537
|
)
|
|
|
$
|
(79,418
|
)
|
$
|
83,005
|
|
|
2006
|
|||
Deferred
tax assets:
|
||||
Net
operating loss carryforward
|
$
|
4,422
|
||
Allowance
for doubtful accounts
|
7,532
|
|||
Sales
returns accrual
|
11,936
|
|||
Total
gross deferred tax assets
|
23,890
|
|||
Less
valuation allowance
|
--
|
|||
|
||||
Net
deferred tax assets
|
$
|
23,890
|
||
|
||||
|
||||
Deferred
tax liabilities:
|
||||
Property
and equipment
|
$
|
16,509
|
||
Total
gross deferred tax liabilities
|
16,509
|
|||
|
||||
Net
deferred tax assets
|
$
|
7,381
|
Deferred
tax assets, net - current
|
|
$
|
19,468
|
|
Deferred
tax liabilities, net - non-current
|
|
|
(12,087
|
)
|
Net
deferred tax assets
|
|
$
|
7,381
|
|
2007
|
$
|
44,088
|
||
2008
|
24,030
|
|||
2009
|
12,192
|
|||
Total
|
$
|
80,310
|
|
2006
|
2005
|
|||||
United
States
|
86
|
%
|
85
|
%
|
|||
Europe
|
5
|
%
|
13
|
%
|
|||
Other
|
9
|
%
|
2
|
%
|
|
June
30,
|
December
31,
|
|||||
|
2007
|
2006
|
|||||
|
|
|
|||||
ASSETS
|
|||||||
|
|||||||
Current
assets
|
|||||||
Cash
|
$
|
993,380
|
$
|
468,382
|
|||
Accounts
receivable, net
|
64,427
|
121,149
|
|||||
Inventories
|
152,922
|
102,522
|
|||||
Prepaid
income taxes
|
44,361
|
44,361
|
|||||
Prepaid
advertising
|
124,076
|
-
|
|||||
Prepaid
expenses and other current assets
|
182,811
|
31,724
|
|||||
Deferred
income tax assets
|
16,796
|
19,468
|
|||||
Due
from employees
|
-
|
3,714
|
|||||
|
|||||||
Total
current assets
|
1,578,773
|
791,320
|
|||||
|
|||||||
Property
and equipment, net
|
226,629
|
221,474
|
|||||
|
|||||||
Deposits
and other assets
|
37,119
|
12,119
|
|||||
|
|||||||
Intangible
assets
|
50,054
|
2,340
|
|||||
|
|||||||
Total
assets
|
$
|
1,892,575
|
$
|
1,027,253
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
|||||||
Current
liabilities
|
|||||||
Convertible
note payable
|
$
|
-
|
$
|
250,000
|
|||
Convertible
note payable - officer
|
-
|
100,000
|
|||||
Notes
payable
|
250,000
|
-
|
|||||
Advance
on financing transaction
|
800,000
|
-
|
|||||
Accounts
payable
|
268,994
|
246,691
|
|||||
Accrued
liabilities
|
9,164
|
33,573
|
|||||
Accrued
wages and wage related expenses
|
68,272
|
121,728
|
|||||
Deferred
licensing revenue
|
99,300
|
86,801
|
|||||
Sales
returns liability
|
15,483
|
32,000
|
|||||
|
|||||||
Total
current liabilities
|
1,511,213
|
870,793
|
|||||
|
|||||||
Long-term
liabilities
|
|||||||
|
|||||||
Non-current
deferred income tax liablility, net
|
12,361
|
12,087
|
|||||
|
|||||||
Total
liabilities
|
1,523,574
|
882,880
|
|||||
|
|||||||
Stockholders'
equity
|
|||||||
Common
stock, $0.001 par value; 50,000,000 shares authorized;
|
|||||||
15,168,995
and 10,175,000 shares issued and outstanding, respectively
|
15,170
|
10,175
|
|||||
Additional
paid-in capital
|
655,189
|
117,075
|
|||||
Retained
(deficit) earnings
|
(301,358
|
)
|
17,123
|
||||
|
|||||||
Total
stockholders' equity
|
369,001
|
144,373
|
|||||
|
|||||||
Total
liabilities and stockholders' equity
|
$
|
1,892,575
|
$
|
1,027,253
|
|
Three Months Ended
|
Three Months Ended
|
Six Months Ended
|
Six Months Ended
|
|||||||||
|
June
30, 2007
|
June
30, 2006
|
June
30, 2007
|
June
30, 2006
|
|||||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
Net
sales
|
$
|
804,458
|
$
|
638,253
|
$
|
1,597,306
|
$
|
1,162,511
|
|||||
Cost
of sales
|
203,672
|
182,623
|
390,831
|
344,222
|
|||||||||
|
|||||||||||||
Gross
profit
|
600,786
|
455,630
|
1,206,475
|
818,289
|
|||||||||
|
|||||||||||||
Operating
expenses:
|
|||||||||||||
Salaries
and related taxes
|
346,035
|
223,615
|
654,443
|
406,351
|
|||||||||
Consulting
|
2,000
|
-
|
38,500
|
73,750
|
|||||||||
Advertising
and marketing
|
78,651
|
73,760
|
239,786
|
161,301
|
|||||||||
Other
selling, general and administrative
|
206,539
|
126,898
|
568,287
|
196,150
|
|||||||||
|
|||||||||||||
Total
operating expenses
|
633,225
|
424,273
|
1,501,016
|
837,552
|
|||||||||
|
|||||||||||||
(Loss)
income from operations
|
(32,439
|
)
|
31,357
|
(294,541
|
)
|
(19,263
|
)
|
||||||
|
|||||||||||||
Other
(expense) income:
|
|||||||||||||
Interest
expense
|
(20,231
|
)
|
-
|
(26,099
|
)
|
-
|
|||||||
Interest
and other income
|
3,969
|
6,819
|
4,085
|
6,960
|
|||||||||
|
|||||||||||||
Total
other (expense) income
|
(16,262
|
)
|
6,819
|
(22,014
|
)
|
6,960
|
|||||||
|
|||||||||||||
(Loss)
ncome before benefit (provision) for income taxes
|
(48,701
|
)
|
38,176
|
(316,555
|
)
|
(12,303
|
)
|
||||||
|
|||||||||||||
Income
tax benefit (expense)
|
408
|
-
|
(2,310
|
)
|
-
|
||||||||
|
|||||||||||||
Net
(loss) income
|
(48,293
|
)
|
38,176
|
(318,865
|
)
|
(12,303
|
)
|
||||||
|
|||||||||||||
Basic
and diluted net (loss) income per common share
|
$
|
(0.00
|
)
|
$
|
0.00
|
$
|
(0.02
|
)
|
$
|
(0.00
|
)
|
||
|
|||||||||||||
Weighted
average number of shares outstanding - basic and
diluted
|
15,168,995
|
10,000,000
|
14,596,739
|
10,000,000
|
|
Six Months Ended
|
Six Months Ended
|
|||||
|
June
30, 2007
|
June
30, 2006
|
|||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(318,865
|
)
|
$
|
(12,303
|
)
|
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||
Depreciation
|
36,976
|
1,750
|
|||||
Deferred
income tax (benefit) expense
|
2,946
|
57,730
|
|||||
Changes
in assets and liabilities
|
|||||||
Accounts
receivable
|
56,722
|
87,955
|
|||||
Inventory
|
(50,400
|
)
|
(30,299
|
)
|
|||
Due
from employees
|
3,714
|
(33,138
|
)
|
||||
Prepaid
advertising
|
(124,076
|
)
|
-
|
||||
Prepaid
expenses and other current assets
|
(101,087
|
)
|
(2,507
|
)
|
|||
Other
assets
|
(25,000
|
)
|
(1,645
|
)
|
|||
Accounts
payable
|
(24,947
|
)
|
56,148
|
||||
Accrued
liabilities
|
(8,716
|
)
|
59,136
|
||||
Accrued
wages and wage related expenses
|
(53,456
|
)
|
-
|
||||
Deferred
licensing revenues
|
12,499
|
-
|
|||||
Sales
return liability
|
(16,517
|
)
|
-
|
||||
|
|||||||
Net
cash (used in) provided by operating activities
|
(610,207
|
)
|
182,827
|
||||
|
|||||||
Cash
flows from investing activities
|
|||||||
Payments
for intangible assets
|
(47,714
|
)
|
(123,466
|
)
|
|||
Purchase
of property and equipment
|
(42,131
|
)
|
-
|
||||
|
|||||||
Net
cash used in investing activities
|
(89,845
|
)
|
(123,466
|
)
|
|||
|
|||||||
Cash
flows from financing activities
|
|||||||
Repayments
on equipment financing payable
|
-
|
(7,376
|
)
|
||||
Proceeds
from advance on financing transaction
|
800,000
|
-
|
|||||
Proceeds
from related party notes payable
|
-
|
30,063
|
|||||
Proceeds
from notes payable
|
200,000
|
-
|
|||||
Payments
on convertible note payable - officer
|
(50,000
|
)
|
-
|
||||
Capital
contribution
|
-
|
25,000
|
|||||
Proceeds
from sale of common stock
|
275,050
|
-
|
|||||
|
|||||||
Net
cash provided by financing activities
|
1,225,050
|
47,687
|
|||||
|
|||||||
Net
(decrease) increase in cash and cash equivalents
|
524,998
|
107,048
|
|||||
|
|||||||
Cash
and cash equivalents at beginning of the period
|
468,382
|
25,661
|
|||||
|
|||||||
Cash
and cash equivalents at end of the period
|
$
|
993,380
|
$
|
132,709
|
|||
|
|||||||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid during the period for interest
|
$
|
12,605
|
$
|
-
|
|||
Cash
paid during the period for income taxes
|
$
|
-
|
$
|
8,796
|
|
Net
Loss
|
Weighted
Average
Shares
|
Per Share
Amount
|
|||||||
Three
months ended June 30, 2007:
|
||||||||||
Basic
EPS
|
$
|
(48,293
|
)
|
15,168,995
|
$
|
(0.00
|
)
|
|||
Effect
of common stock equivalents
|
—
|
—
|
||||||||
Diluted
EPS
|
$
|
(48,293
|
)
|
15,168,995
|
$
|
(0.00
|
)
|
|||
|
||||||||||
Three
months ended June 30, 2006:
|
||||||||||
Basic
EPS
|
$
|
38,176
|
10,000,000
|
$
|
0.00
|
|||||
Effect
of common stock equivalents
|
—
|
—
|
||||||||
Diluted
EPS
|
$
|
38,176
|
10,000,000
|
$
|
0.00
|
|
Net
Loss
|
Weighted
Average
Shares
|
Per Share
Amount
|
|||||||
Six
months ended June 30, 2007:
|
||||||||||
Basic
EPS
|
$
|
(318,865
|
)
|
14,596,739
|
$
|
(0.02
|
)
|
|||
Effect
of common stock equivalents
|
—
|
—
|
||||||||
Diluted
EPS
|
$
|
(318,865
|
)
|
14,596,739
|
$
|
(0.02
|
)
|
|||
|
||||||||||
Six
months ended June 30, 2006:
|
||||||||||
Basic
EPS
|
$
|
(12,303
|
)
|
10,000,000
|
$
|
(0.00
|
)
|
|||
Effect
of common stock equivalents
|
—
|
—
|
||||||||
Diluted
EPS
|
$
|
(12,303
|
)
|
10,000,000
|
$
|
(0.00
|
)
|
|
June 30, 2007
|
December 31, 2006
|
|||||
|
|
|
|||||
Accounts
receivable
|
$
|
84,620
|
$
|
141,342
|
|||
Less:
Allowance for doubtful accounts
|
(20,193
|
)
|
(20,193
|
)
|
|||
Accounts
Receivable, net
|
$
|
64,427
|
$
|
121,149
|
|
June 30, 2007
|
December 31, 2006
|
|||||
|
|
|
|||||
Finished
Goods
|
$
|
44,823
|
$
|
67,257
|
|||
Raw
Materials
|
108,099
|
35,265
|
|||||
|
$
|
152,922
|
$
|
102,522
|
|
Useful Lives
|
June 30, 2007
|
December 31, 2006
|
|||||||
Computer
Equipment and Software
|
3
to 5 years
|
$
|
84,623
|
$
|
58,790
|
|||||
Office
Equipment
|
3
to7 years
|
62,606
|
58,407
|
|||||||
Furniture
and Fixtures
|
7
years
|
21,504
|
9,405
|
|||||||
Automobiles
|
5
years
|
47,063
|
47,063
|
|||||||
Leasehold
improvements
|
1
to 3.13 years
|
91,637
|
91,637
|
|||||||
|
||||||||||
|
307,433
|
265,302
|
||||||||
Less
Accumulated Depreciation
|
(80,804
|
)
|
(43,828
|
)
|
||||||
|
||||||||||
|
$
|
226,629
|
$
|
221,474
|
1.
|
a
willful failure to deal fairly with the company or its shareholders
in
connection with a matter in which the director has a material conflict
of
interest;
|
2.
|
a
violation of criminal law (unless the director had reasonable cause
to
believe that his or her conduct was lawful or no reasonable cause
to
believe that his or her conduct was
unlawful);
|
3.
|
a
transaction from which the director derived an improper personal
profit;
and
|
4.
|
willful
misconduct.
|
1.
|
such
indemnification is expressly required to be made by
law;
|
2.
|
the
proceeding was authorized by our Board of
Directors;
|
3.
|
such
indemnification is provided by us, in our sole discretion, pursuant
to the
powers vested us under Nevada law;
or;
|
4.
|
such
indemnification is required to be made pursuant to the
bylaws.
|
Securities
and Exchange Commission registration fee
|
$
|
144.23
|
||
Federal
Taxes
|
$
|
—
|
||
State
Taxes and Fees
|
$
|
—
|
||
Listing
Fees
|
$
|
—
|
||
Printing
and Engraving Fees
|
$
|
500
|
||
Transfer
Agent Fees
|
$
|
1,000
|
||
Accounting
fees and expenses
|
$
|
5,000
|
||
Legal
fees and expenses
|
$
|
20,000
|
||
Total
|
$
|
26,644.23
|
1.
|
The
right to participate in any subsequent financing of the Company in
the
next twelve months;
|
2.
|
Except
for certain exempt issuances, restrictions on the Company’s ability to
issue securities 90 days following an effective registration statement
on
behalf of the Purchasers;
|
3.
|
For
as long as any Purchaser holds Company securities, restrictions on
the
Company’s ability to issue securities that are convertible into common
stock at some future or variable price;
|
4.
|
For
twelve months, restrictions on the Company’s ability to undertake a
reverse or forward stock split of its common stock;
|
5.
|
For
two years and except for certain exempt issuances, the right to certain
anti-dilution provisions;
|
6.
|
The
right to rescind in the event the Company fails to meet certain deadlines.
|
1.
|
File
with the Securities and Exchange Commission (the “Commission”) a
pre-effective amendment within ten trading days after the receipt
of
comments from the Commission;
|
2.
|
File
with the Commission a request for acceleration with five trading
days of
the date the Commission notifies the Company orally or in writing
that the
registration statement will not be reviewed or subject to further
review;
|
3.
|
Fail
to notify the Purchasers within one trading day of when the Company
requests effectiveness of the registration statement;
|
4.
|
Fail
to file a final prospectus within one trading day after effectiveness;
|
5.
|
Fail
to maintain an effective registration statement for more than ten
consecutive calendar days or more than an aggregate of fifteen calendar
days in a twelve month period; and
|
6.
|
Fail
to register all of the common stock and the shares of common stock
underlying the warrants pursuant to one or more registration statements
on
or before December 28, 2007.
|
Exhibit
Number
|
Description
|
|
2.1
|
Agreement
and Plan of Merger dated February 8, 2007(1)
|
|
2.2
|
Sale,
Assignment, Assumption and Indemnification Agreement, dated February
8,
2007(1)
|
|
3.1
|
Articles
of Incorporation(1)
|
|
3.2
|
Bylaws(1)
|
|
5.1
|
Opinion
of Cane
Clark, LLP, with
consent to use
|
|
10.1
|
Form
of Reseller Agreement(1)
|
|
10.2
|
Form
of License Agreement(1)
|
|
10.3
|
Form
of Distributorship Agreement(1)
|
|
10.4
|
Distributorship
Agreement with CareFit USA dated October 3, 2006(1)
|
|
10.5
|
Distributorship
Agreement with Envious dated January 24, 2006(1)
|
|
10.6
|
Form
of Securities Purchase Agreement(2)
|
|
10.7
|
Form
of Registration Rights Agreement(2)
|
|
10.8
|
Form
of Common Stock Purchase Warrant(2)
|
|
10.9
|
Form
of Registration Rights Agreement
|
|
23.1
|
Consent
of Salberg & Company, P.A., Independent Registered Public Accounting
Firm
|
1.
|
Incorporated
by reference to current report on Form 8-K filed on February 9,
2007.
|
2.
|
Incorporated
by reference to current report on Form 8-K filed on July 11,
2007.
|
(1) |
To
file, during any period in which offers or sales are being made,
a
post-effective amendment to this registration statement: (i) to include
any prospectus required by Section 10(a)(3) of the Securities Act
of 1933;
(ii) to reflect in the prospectus any facts or events arising after
the
effective date of the registration statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in the
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 Commission
pursuant to Rule 424(b) if, in the aggregate, the changes in volume
and
price represent no more than 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) to include any material
information with respect to the plan of distribution not previously
disclosed in the registration statement or any material change to
such
information in the registration statement.
|
(2) |
That,
for the purpose of determining any liability under the Securities
Act of
1933, each such post-effective amendment shall be deemed to be a
new
registration statement relating to the securities offered therein,
and the
offering of such securities at that time shall be deemed to be the
initial
bona fide offering thereof.
|
(3) |
To
remove from registration by means of a post-effective amendment any
of the
securities being registered which remain unsold at the termination
of the
offering.
|
(4) |
That,
for the purpose of determining liability under the Securities Act
to any
purchaser,
|
(a) |
If
the Company is relying on Rule
430B:
|
i. |
Each
prospectus filed by the Company pursuant to Rule 424(b)(3) shall
be deemed
to be part of the registration statement as of the date the filed
prospectus was deemed part of and included in the registration statement;
and
|
ii. |
Each
prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5),
or
(b)(7) as part of a registration statement in reliance on Rule 430B
relating to an offering made pursuant to Rule 415(a)(1)(i), (vii),
or (x)
for the purpose of providing the information required by section
10(a) of
the Securities Act shall be deemed to be part of and included in
the
registration statement as of the earlier of the date such form of
prospectus is first used after effectiveness or the date of the first
contract of sale of securities in the offering described in the
prospectus. As provided in Rule 430B, for liability purposes of the
issuer
and any person that is at that date an underwriter, such date shall
be
deemed to be a new effective date of the registration statement relating
to the securities in the registration statement to which that prospectus
relates, and the offering of such securities at that time shall be
deemed
to be the initial bona fide offering thereof; 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 effective date, 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 effective date;
or
|
(b) |
If
the Company is subject to Rule
430C:
|
(5) |
That,
for the purpose of determining liability of the registrant under
the
Securities Act of 1933 to any purchaser in the initial distribution
of
securities: The undersigned registrant undertakes that in a primary
offering of securities of the registrant pursuant to this registration
statement, regardless of the underwriting method used to sell the
securities to the purchaser, if the securities are offered or sold
to such
purchaser by means of any of the following communications, the undersigned
registrant will be a seller to the purchaser and will be considered
to
offer and sell such securities to the purchaser: (i) any preliminary
prospectus or prospectus of the undersigned registrant relating to
the
offering required to be filed pursuant to Rule 424; (ii) any free
writing
prospectus relating to the offering prepared by or on behalf of the
undersigned registrant or used or referred to by the undersigned
registrant; (iii) the portion of any other free writing prospectus
relating to the offering containing material information about the
undersigned registrant or its securities provided by or on behalf
of the
undersigned registrant; and (iv) Any other communication that is
an offer
in the offering made by the undersigned registrant to the purchaser.
|
(6) |
Insofar
as Indemnification for liabilities arising under the Securities Act
of
1933 may be permitted to directors, officers and controlling persons
of
the registrant pursuant to the foregoing provision, or otherwise,
the
registrant has been advised that in the opinion of the Securities
and
Exchange Commission such indemnification is against public policy
as
expressed in the 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 its counsel the matter
has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is
against
public policy as expressed in the Act and will be governed by the
final
adjudication of such issue.
|
ZAGG
Incorporated
|
||
By:
|
/s/
ROBERT G. PEDERSEN II
Robert
G. Pedersen II
|
|
President,
Chief Executive Officer,
|
||
Principal
Executive Officer, and Director
|
||
By:
|
/s/
BRANDON T. O’BRIEN
Brandon
T. O’Brien
|
|
Chief
Financial Officer
|
||
Principal
Accounting Officer
|
By:
|
/s/
ROBERT G. PEDERSEN II
Robert
G. Pedersen II
|
September
24, 2007
|
President,
Chief Executive Officer,
|
||
Principal
Executive Officer, and Director
|
||
By:
|
/s/
BRANDON T. O’BRIEN
Brandon
T. O’Brien
|
September
24, 2007
|
Chief
Financial Officer
|
||
(Principal
Accounting Officer)
|