NEVADA
|
91-1287406
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
5021
Indian School Road, Suite 100
|
|
Albuquerque,
New Mexico
|
87110
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Indicate
by check mark whether the registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.
|
YES
[X] NO [ ]
|
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,” “accelerated
filer” and “smaller reporting company” in Rule 12b-2 of the Exchange
Act.
|
|
Large
accelerated filer [ ]
|
Accelerated
filer [ ]
|
Non-accelerated
filer [ ]
|
Smaller
reporting company [X]
|
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).
|
YES
[ ] NO [X]
|
New
Mexico Software, Inc.
|
||||||||
Balance Sheet
|
||||||||
(Rounded
to the nearest thousand)
|
||||||||
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Assets
|
(unaudited)
|
(audited)
|
||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 33,000 | $ | 59,000 | ||||
Accounts
receivable, net
|
312,000 | 129,000 | ||||||
Inventory
|
24,000 | 22,000 | ||||||
Prepaid
expenses and other assets
|
8,000 | 2,000 | ||||||
Total
current assets
|
377,000 | 212,000 | ||||||
Furniture,
equipment and improvements, net
|
106,000 | 90,000 | ||||||
Security
deposits
|
4,000 | 4,000 | ||||||
Total
assets
|
$ | 487,000 | $ | 306,000 | ||||
Liabilities
and Stockholders' Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 202,000 | $ | 34,000 | ||||
Accrued
expenses
|
106,000 | 44,000 | ||||||
Deferred
revenue
|
29,000 | 39,000 | ||||||
Notes
payable
|
36,000 | - | ||||||
Capital
Lease
|
17,000 | - | ||||||
Total
current liabilities
|
390,000 | 117,000 | ||||||
Long-term
liabilities:
|
||||||||
Capital
lease - long-term portion
|
13,000 | - | ||||||
Total
long-term liabilities
|
13,000 | - | ||||||
Total
liabilities
|
403,000 | 117,000 | ||||||
Stockholders'
equity:
|
||||||||
Preferred
stock, $0.001 par value, 500,000 shares
|
||||||||
authorized,
no shares issued and outstanding as of September 30, 2008
|
- | - | ||||||
Common
stock, $0.001 par value, 200,000,000 shares
|
||||||||
authorized,
124,293,028 shares issued and outstanding
|
||||||||
as
of September 30, 2008 and 106,770,480 at December 31, 2007
|
124,000 | 107,000 | ||||||
Paid-in
capital
|
14,510,000 | 14,212,000 | ||||||
Subscriptions
payable
|
21,000 | 31,000 | ||||||
Deferred
compensation
|
(119,000 | ) | - | |||||
Accumulated
deficit
|
(14,452,000 | ) | (14,161,000 | ) | ||||
Total
stockholders' equity
|
84,000 | 189,000 | ||||||
Total
liabilities and stockholder's equity
|
$ | 487,000 | $ | 306,000 |
New
Mexico Software, Inc.
|
||||||||||||||||
Condensed Consolidated Statements of
Operations
|
||||||||||||||||
(Rounded
to the nearest thousand)
|
||||||||||||||||
(UNAUDITED)
|
||||||||||||||||
For
the three months ended
|
For
the nine months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Revenue
|
||||||||||||||||
Software
hosting and maintenance
|
$ | 74,000 | $ | 101,000 | $ | 206,000 | $ | 357,000 | ||||||||
Software
usage fees
|
102,000 | 95,000 | 351,000 | 288,000 | ||||||||||||
Radiological
services
|
336,000 | - | 357,000 | - | ||||||||||||
Hardware
sales
|
1,000 | 5,000 | 11,000 | 31,000 | ||||||||||||
Software
sales and licenses
|
2,000 | 14,000 | 16,000 | 18,000 | ||||||||||||
Custom
programming
|
5,000 | 18,000 | 16,000 | 23,000 | ||||||||||||
Scanning
services
|
- | - | - | 23,000 | ||||||||||||
Gross
revenues
|
520,000 | 233,000 | 957,000 | 740,000 | ||||||||||||
Cost
of services
|
384,000 | 115,000 | 594,000 | 292,000 | ||||||||||||
Gross
Profit
|
136,000 | 118,000 | 363,000 | 448,000 | ||||||||||||
Operating
costs and expenses:
|
||||||||||||||||
General
and administrative
|
163,000 | 270,000 | 579,000 | 737,000 | ||||||||||||
Depreciation
and amortization
|
8,000 | 11,000 | 26,000 | 34,000 | ||||||||||||
Research
and development
|
9,000 | 11,000 | 44,000 | 95,000 | ||||||||||||
Total
operating costs and expenses
|
180,000 | 292,000 | 649,000 | 866,000 | ||||||||||||
Net
operating income (loss)
|
(44,000 | ) | (174,000 | ) | (286,000 | ) | (418,000 | ) | ||||||||
Other
income (expense):
|
||||||||||||||||
Interest
(expense)
|
(2,000 | ) | (3,000 | ) | (5,000 | ) | (10,000 | ) | ||||||||
Other
|
- | - | - | - | ||||||||||||
Gain
(loss) on disposal of fixed assets
|
- | - | - | 6,000 | ||||||||||||
Total
other income (expense)
|
(2,000 | ) | (3,000 | ) | (5,000 | ) | (4,000 | ) | ||||||||
Net
income (loss)
|
$ | (46,000 | ) | $ | (177,000 | ) | $ | (291,000 | ) | $ | (422,000 | ) | ||||
Earnings
per share - basic and fully diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
Weighted
average number of common shares
|
||||||||||||||||
outstanding
- basic and fully diluted
|
124,293,028 | 101,776,542 | 113,989,270 | 96,157,662 |
New
Mexico Software, Inc.
|
||||||||
Statements of Cash Flows
|
||||||||
(Rounded
to the nearest thousand)
|
||||||||
(UNAUDITED)
|
||||||||
For
the nine months ended
|
||||||||
September
30,
|
||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
loss
|
$ | (291,000 | ) | $ | (422,000 | ) | ||
Adjustments
to reconcile net loss to
|
||||||||
net
cash used by operating activities:
|
||||||||
Common
stock issued for salaries
|
30,000 | 353,000 | ||||||
Common
stock issued for services
|
88,000 | 104,000 | ||||||
Common
stock issued for interest
|
- | 1,000 | ||||||
Stock
options issued for salaries
|
- | 9,000 | ||||||
Stock
options issued for services
|
- | 92,000 | ||||||
Depreciation
|
26,000 | 34,000 | ||||||
Depreciation
allocated to cost of services
|
6,000 | 5,000 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(183,000 | ) | 2,000 | |||||
Inventory
|
(2,000 | ) | 2,000 | |||||
Prepaid
expenses and other assets
|
(6,000 | ) | 11,000 | |||||
Accounts
payable
|
168,000 | (43,000 | ) | |||||
Accrued
expenses
|
62,000 | (74,000 | ) | |||||
Deferred
revenue
|
(10,000 | ) | 25,000 | |||||
Net
cash (used) provided by operating activities
|
(112,000 | ) | 99,000 | |||||
Cash
flows from investing activities
|
||||||||
Acquisition
of fixed assets
|
(14,000 | ) | (45,000 | ) | ||||
Net
cash used by investing activities
|
(14,000 | ) | (45,000 | ) | ||||
Cash
flows from financing activities
|
||||||||
Proceeds
from notes payable
|
36,000 | - | ||||||
Repayment
of note payable
|
- | (41,000 | ) | |||||
Repayment
of principal under capital lease
|
(4,000 | ) | - | |||||
Subscriptions
payable
|
- | 3,000 | ||||||
Net
proceeds from the issuance of common stock
|
68,000 | 25,000 | ||||||
Net
cash provided by financing activities
|
100,000 | (13,000 | ) | |||||
Net
increase (decrease) in cash equivalents
|
(26,000 | ) | 41,000 | |||||
Cash
equivalents - beginning
|
59,000 | 21,000 | ||||||
Cash
equivalents - ending
|
$ | 33,000 | $ | 62,000 | ||||
Supplemental
disclosures:
|
||||||||
Interest
paid
|
$ | 1,000 | $ | 7,000 | ||||
Shares
issued for exercise of warrants
|
$ | 10,000 | $ | - | ||||
Assets
acquired under capital lease
|
$ | 34,000 | $ | - |
9/30/08
|
12/31/07
|
|||||||
Computers
|
$ | 410,000 | $ | 362,000 | ||||
Furniture,
fixtures and equipment
|
122,000 | 121,000 | ||||||
Automobiles
|
41,000 | 41,000 | ||||||
Leasehold
improvements
|
20,000 |
20,000
|
||||||
593,000 | 544,000 | |||||||
Accumulated
depreciation
|
(487,000 | ) | (454,000 | ) | ||||
$ | 106,000 | $ | 90,000 |
Lease
|
Start
date
|
Term
|
Interest
rate
|
Monthly
payment
|
||||||
Apple
Lease #1
|
3/25/2008
|
24
months
|
15 | % | $ | 600 | ||||
Apple
Lease #2
|
9/11/2008
|
24
months
|
15 | % | $ | 500 | ||||
Apple
Lease #3
|
9/29/2008
|
24
months
|
15 | % | $ | 400 |
Number of Warrants
|
Exercise Price
|
Expiration Date
|
771,545
|
$0.21
|
July
24, 2009
|
700,000
|
$0.15
|
June
29, 2011
|
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||
Weighted
Average
|
Weighted
Average
|
Weighted
Average
|
||||||||||||||||||||
Exercise
Prices
|
Number
Outstanding
|
Remaining
Contractual Life
|
Exercise
Prices
|
Number
Exercisable
|
Exercise
Price
|
|||||||||||||||||
$ | 0.01-0.049 | 12,500,000 | 8.1 | $ | 0.03 | 6,500,000 | $ | 0.03 | ||||||||||||||
$ | 0.05-0.30 | 2,335,000 | 4.1 | $ | 0.06 | 2,335,000 | $ | 0.06 | ||||||||||||||
$ | 0.31-0.50 | 100,000 | 2.5 | $ | 0.39 | 100,000 | $ | 0.39 |
For
the nine months ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Shares
|
Weighted
Average Exercise Price
|
Shares
|
Weighted
Average Exercise Price
|
|||||||||||||
Options:
|
||||||||||||||||
Outstanding
at beginning of year
|
15,835,000 | $ | 0.04 | 16,085,000 | $ | 0.04 | ||||||||||
Granted
|
- | - | 500,000 | $ | 0.04 | |||||||||||
Cancelled
|
(900,000 | ) | $ | 0.06 | (750,000 | ) | $ | 0.07 | ||||||||
Exercised
|
- | - | - | - | ||||||||||||
Outstanding
at end of period
|
14,935,000 | $ | 0.04 | 15,835,000 | $ | 0.04 |
Year
|
Amount
|
|
2008
|
$ 20,000
|
|
2009
|
$ 42,000
|
|
2010
|
$ 14,000
|
|
1.
|
software
hosting and maintenance services;
|
|
2.
|
software
usage fees;
|
|
3.
|
radiological
services;
|
|
4.
|
hardware
sales;
|
|
5.
|
software
sales and licenses;
|
|
6.
|
custom
programming services.
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 520,000 |
compared
to
|
$ | 233,000 |
an
increase of $287,000 or 123.2%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 957,000 |
compared
to
|
$ | 740,000 |
an
increase of $217,000 or 29.3%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 74,000 |
compared
to
|
$ | 101,000 |
a
decrease of $27,000 or 26.7%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 206,000 |
compared
to
|
$ | 357,000 |
a
decrease of $151,000 or 42.3%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 102,000 |
compared
to
|
$ | 95,000 |
an
increase of $7,000 or 7.3%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 351,000 |
compared
to
|
$ | 288,000 |
an
increase of $63,000 or 21.9%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 336,000 |
compared
to
|
$ | 0 |
an
increase of $336,000
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 357,000 |
compared
to
|
$ | 0 |
an
increase of $357,000
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 1,000 |
compared
to
|
$ | 5,000 |
a
decrease of $4,000 or 80.0%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 11,000 |
compared
to
|
$ | 31,000 |
a
decrease of $20,000 or 64.5%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 2,000 |
compared
to
|
$ | 14,000 |
a
decrease of $12,000 or 85.7%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 16,000 |
compared
to
|
$ | 18,000 |
a
decrease of $2,000 or 11.1%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 5,000 |
compared
to
|
$ | 18,000 |
a
decrease of $13,000 or 72.2%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 16,000 |
compared
to
|
$ | 23,000 |
a
decrease of $7,000 or 30.4%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 384,000 |
compared
to
|
$ | 115,000 |
an
increase of $269,000 or 233.9%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 594,000 |
compared
to
|
$ | 292,000 |
an
increase of $302,000 or 103.4%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 163,000 |
compared
to
|
$ | 270,000 |
a
decrease of 107,000 or 39.6%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 579,000 |
compared
to
|
$ | 737,000 |
a
decrease of $158,000 or 21.4%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 8,000 |
compared
to
|
$ | 11,000 |
a
decrease of $3,000 or 27.3%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 26,000 |
compared
to
|
$ | 34,000 |
a
decrease of $8,000 or 23.5%
|
For
the Quarter Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 9,000 |
compared
to
|
$ | 11,000 |
a
decrease of $2,000 or 18.2%
|
For
the Nine Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
$ | 44,000 |
compared
to
|
$ | 95,000 |
a
decrease of $51,000 or 53.7%
|
For
the Nine Months Ended September 30,
|
|||
2008
|
2007
|
||
used
$(112,000)
|
compared
to
|
provided
$99,000
|
a
decrease in available cash of
$211,000
|
For
the Nine Months Ended September 30,
|
|||
2008
|
2007
|
||
used
$(14,000)
|
compared
to
|
used
$(45,000)
|
an
increase in available cash of
$31,000
|
For
the Nine Months Ended September 30,
|
|||
2008
|
2007
|
||
provided
$100,000
|
compared
to
|
used
$(13,000)
|
an
increase in available cash of
$113,000
|
|
·
|
Rapid
changes in technology relating to the
Internet
|
|
·
|
Continued
growth and use of the Internet
|
|
·
|
Changes
in government regulations
|
|
·
|
Changes
in our business strategies
|
|
·
|
Hardware
failure of a catastrophic
proportion
|
|
·
|
Terrorist
interference with the operation of the Internet or effects of terrorist
activities on the economy
|
|
·
|
Difficulty
recruiting and retaining staff of sufficient technical caliber to provide
adequate and on-going customer support and product maintenance and
development
|
|
·
|
Failure
to successfully market our products through the Internet and our
representatives
|
|
·
|
Inability
to locate sources to retire our line of credit or to obtain alternative
lending sources
|
|
·
|
Inability
to solve cash flow problems
|
Date: November
14, 2008
|
By /s/ Richard F.
Govatski
|
Richard
F. Govatski, President
|
Date: November
14, 2008
|
By /s/ Teresa B.
Dickey
|
Teresa
B. Dickey, Treasurer (Principal
|
|
Financial
Officer)
|