Delaware
|
88-0218411
|
|
(State
or other jurisdiction of incorporation or organization)
|
(Internal
Revenue Service Employer Identification
No.)
|
207
Queens Quay W. #455, Toronto,
Ontario, Canada, M5J 2A7
|
||
(Address
of principal Executive offices Zip
Code)
|
||
800-710-2021
|
||
Issuer's
telephone number, including area
code
|
||
Former
name, former address and formal fiscal
year if changed since last report
|
||
Page
Number
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
|
Item
1
|
Consolidated
Condensed Financial Statements:
|
|
Balance
sheets as of September 30, 2005 (unaudited) and June 30,
2005
|
3
|
|
Statements
of Operations for the Three Months Ended September 30, 2005 and
2004
(unaudited)
|
4
|
|
Statements
of Cash Flows for the Three Months Ended September 30, 2005 and
2004
(unaudited)
|
5
|
|
Notes
to Unaudited Financial Statements
|
6
|
|
Item
2
|
Management's
Discussion and Analysis or Plan of Operation
|
8
|
Item
3
|
Controls
and Procedures
|
11
|
PART
II
|
OTHER
INFORMATION
|
|
Item
1
|
Legal
Proceedings
|
11
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
11
|
Item
3
|
Defaults
upon Senior Securities
|
11
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
11
|
Item
5
|
Other
Information
|
11
|
Item
6
|
Exhibits
|
11
|
SIGNATURES
|
12
|
|
EXHIBITS
|
||
-
ASSETS -
|
|||||||
September
30, 2005
|
June
30, 2005
|
||||||
(unaudited)
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$
|
3,816
|
$
|
1,148
|
|||
Accounts
receivable - net of allowance for doubtful accounts of $0
|
6,193
|
36,451
|
|||||
Inventories
|
130,467
|
170,928
|
|||||
Prepaid
expenses and other current assets
|
4,180
|
6,380
|
|||||
TOTAL
CURRENT ASSETS
|
144,656
|
214,907
|
|||||
FIXED
ASSETS - NET
|
15,128
|
12,712
|
|||||
TOTAL
ASSETS
|
$
|
159,784
|
$
|
227,619
|
|||
-
LIABILITIES AND SHAREHOLDERS’ DEFICIT -
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable
|
$
|
358,055
|
$
|
416,446
|
|||
Accrued
expenses
|
543,000
|
543,000
|
|||||
TOTAL
CURRENT LIABILITIES
|
901,055
|
959,446
|
|||||
LONG-TERM
LIABILITIES:
|
|||||||
Accounts
payable - related parties
|
573,527
|
483,764
|
|||||
Loans
and advances - officers/shareholders
|
484,251
|
484,251
|
|||||
1,057,778
|
968,015
|
||||||
SHAREHOLDERS’
DEFICIT:
|
|||||||
Preferred
stock, $.10 par value, authorized 5,000,000 shares, no shares issued
and
outstanding
|
-
|
-
|
|||||
Common
stock, $.01 par value; 100,000,000 shares authorized, 98,774,508
and
87,487,241 shares issued and outstanding at September 30, and June
30,
2005, respectively
|
987,745
|
874,872
|
|||||
Additional
paid-in capital
|
10,888,433
|
10,141,767
|
|||||
Accumulated
deficit
|
(13,675,227
|
)
|
(12,716,481
|
)
|
|||
(1,799,049
|
)
|
(1,699,842
|
)
|
||||
$
|
159,784
|
$
|
227,619
|
Three
months Ended September 30,
|
|||||||
2005
|
2004
|
||||||
REVENUES
|
$
|
22,620
|
$
|
-
|
|||
COSTS
AND EXPENSES
|
|||||||
Costs
of sales
|
12,074
|
-
|
|||||
General
and administrative
|
969,292
|
425,918
|
|||||
TOTAL
COSTS AND EXPENSES
|
981,366
|
425,918
|
|||||
LOSS
FROM OPERATIONS - BEFORE PROVISION FOR INCOME
TAXES
|
(958,746
|
)
|
(425,918
|
)
|
|||
Provision
for income taxes
|
-
|
-
|
|||||
NET
LOSS
|
$
|
(958,746
|
)
|
$
|
(425,918
|
)
|
|
Basic
and diluted weighted average shares
|
94,647,551
|
83,971,983
|
|||||
Basic
and diluted loss per share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
2005
|
2004
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
loss
|
$
|
(958,746
|
)
|
$
|
(425,918
|
)
|
|
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
|||||||
Compensatory
stock
|
779,539
|
288,000
|
|||||
Depreciation
|
784
|
76
|
|||||
Changes
in:
|
|||||||
Accounts
receivable
|
30,258
|
-
|
|||||
Inventories
|
40,461
|
-
|
|||||
Prepaid
expenses and other current assets
|
2,200
|
-
|
|||||
Accounts
payable
|
(58,391
|
)
|
82,021
|
||||
Accrued
expenses
|
-
|
1,242
|
|||||
Net
cash (used in) operating activities
|
(163,895
|
)
|
(54,579
|
)
|
|||
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|||||||
Purchase
of capital assets
|
(3,200
|
)
|
(3,057
|
)
|
|||
Net
cash (used in) investing activities
|
(3,200
|
)
|
(3,057
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Advances
from related parties
|
89,763
|
61,475
|
|||||
Proceeds
from sale of warrants to purchase common stock
|
80,000
|
-
|
|||||
Net
cash provided from financing activities
|
169,763
|
61,475
|
|||||
NET
INCREASE IN CASH
|
2,668
|
3,839
|
|||||
CASH,
BEGINNING OF PERIOD
|
1,148
|
2,794
|
|||||
CASH,
END OF PERIOD
|
$
|
3,816
|
$
|
6,633
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
-
|
|||
Taxes
paid
|
-
|
-
|
September
30,
2005
|
June
30,
2005
|
||||||
Negative
working capital
|
$
|
756,399
|
$
|
744,539
|
|||
Net
loss
|
958,746
|
1,352,931
|
|||||
Accumulated
deficit
|
13,675,227
|
12,716,481
|
Exhibit No. | Exhibit Description |
31.1 |
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
31.2 |
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
32.1 |
Certification
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
Element
21 Golf Company
|
||
|
|
|
November 18, 2005 | By: | /s/ Nataliya Hearn |
Nataliya Hearn, Ph.D. |
||
President and Director |
|
|
|
November 18, 2005 | By: | /s/ Jim Morin |
Secretary, Treasurer, |
||
CFO and Director |