NEVADA
(State
or other jurisdiction of
incorporation
or organization)
|
88-0397234
(I.R.S.
Employer Identification No.)
|
Page
Number
|
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
Item
1. Financial Statements
|
|
|
|
Condensed
Consolidated Balance Sheets as of June 30, 2007 (unaudited) and December
31, 2006
(audited)
|
3
|
Condensed
Consolidated Statements of Income for the three months ended June
30, 2007
and 2006
(unaudited)
|
5
|
Condensed
Consolidated Statements of Income for the six months ended June 30,
2007
and 2006
(unaudited)
|
6
|
Condensed
Consolidated Statements of Cash Flows for the six months ended June
30,
2007 and 2006 (unaudited)
|
7
|
|
|
Notes
to unaudited Condensed Consolidated Financial Statements
|
9
|
Item
2. Management's Discussion and Analysis
|
22
|
|
|
Item
3. Controls and Procedures
|
29
|
|
|
Part
II. OTHER INFORMATION
|
30
|
|
|
Item
1. Legal Proceedings
|
30
|
|
|
Item
2. Unregistered sales of equity securities and use of
proceeds
|
30
|
Item
3. Defaults Upon Senior Securities
|
30
|
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
30
|
|
|
Item
5. Other Information
|
30
|
Item
6. Exhibits
|
30
|
|
|
SIGNATURES
|
31
|
|
2007
|
2006
|
|||||
|
(Unaudited)
|
(Audited)
|
|||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
$
|
232,988
|
$
|
129,453
|
|||
Accounts
receivable, net of allowance of $19,418 and
$15,695 as of June 30, 2007 and December 31, 2006
respectively
|
213,018
|
170,626
|
|||||
Prepaid
expenses
|
19,487
|
23,676
|
|||||
Total current assets
|
465,493
|
323,755
|
|||||
|
|||||||
PROPERTY
AND EQUIPMENT, net
|
265,178
|
274,269
|
|||||
CUSTOMER
LIST, net of accumulated amortization
of $4,302,795 and $3,716,215 as of June
30, 2007 and December 31, 2006 respectively
|
2,122,238
|
1,721,233
|
|||||
GOODWILL,
net of impairment
|
1,288,559
|
1,288,559
|
|||||
OTHER
ASSETS
|
410,391
|
437,197
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
4,551,859
|
$
|
4,045,013
|
|
2007
|
2006
|
|||||
|
(Unaudited)
|
(Audited)
|
|||||
CURRENT
LIABILITIES
|
|
|
|||||
|
|
|
|||||
Accounts
payable
|
$
|
29,713
|
$
|
105,814
|
|||
Accrued
expenses
|
220,610
|
426,216
|
|||||
Deferred
revenue
|
640,585
|
588,766
|
|||||
Notes
payable
|
483,908
|
286,114
|
|||||
Notes
payable - stockholders
|
-
|
46,861
|
|||||
Total
current liabilities
|
1,374,816
|
1,453,771
|
|||||
|
|||||||
NOTES
PAYABLE, less current portion
|
215,155
|
63,113
|
|||||
NOTES
PAYABLE - STOCKHOLDERS, less current portion
|
850,617
|
814,946
|
|||||
TOTAL
LIABILITIES
|
2,440,588
|
2,331,830
|
|||||
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Preferred
Stock, $.001 par value, 10,000,000 shares
|
|||||||
authorized,
0 shares issued and outstanding
|
-
|
-
|
|||||
Common
stock, $.001 par value, 300,000,000 shares authorized,
88,063,305 and 88,063,305 shares issued and
outstanding
on June 30, 2007 December 31, 2006 respectively
|
88,063
|
88,063
|
|||||
Additional
paid-in capital
|
13,651,157
|
13,651,157
|
|||||
Treasury
stock, $.001 par value, 8,218,305 common shares on
June 30, 2007 and December 31, 2006
|
(329,977
|
)
|
(329,977
|
)
|
|||
Accumulated
deficit
|
(11,297,972
|
)
|
(11,696,060
|
)
|
|||
Total
stockholders’ equity
|
2,111,271
|
1,713,183
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
4,551,859
|
$
|
4,045,013
|
|
2007
|
2006
|
|||||
|
|
|
|||||
REVENUE
|
$
|
1,528,733
|
$
|
1,365,029
|
|||
|
|||||||
COST
OF REVENUE
|
539,981
|
335,321
|
|||||
|
|||||||
GROSS
PROFIT
|
988,752
|
1,029,708
|
|||||
|
|||||||
OPERATING
EXPENSES:
|
|||||||
Selling
general and administrative expenses
|
845,150
|
654,935
|
|||||
|
|||||||
INCOME
FROM OPERATIONS
|
143,602
|
374,773
|
|||||
|
|||||||
OTHER
INCOME (EXPENSES)
|
(54,082
|
)
|
(47,112
|
)
|
|||
|
|||||||
INCOME
BEFORE INCOME TAXES
|
89,520
|
327,661
|
|||||
|
|||||||
INCOME
TAXES
|
-
|
-
|
|||||
|
|||||||
NET
INCOME
|
$
|
89,520
|
$
|
327,661
|
|||
|
|||||||
BASIC
AND DILUTED EARNINGS PER SHARE
|
$
|
0.00
|
$
|
0.00
|
|||
|
|||||||
WEIGHTED
AVERAGE SHARES
|
|||||||
OUTSTANDING
- BASIC AND DILUTED
|
88,063,305
|
88,063,305
|
|
2007
|
2006
|
|||||
|
|
|
|||||
REVENUE
|
$
|
2,968,714
|
$
|
2,822,552
|
|||
|
|||||||
COST
OF REVENUE
|
931,006
|
785,110
|
|||||
|
|||||||
GROSS
PROFIT
|
2,037,708
|
2,037,442
|
|||||
|
|||||||
OPERATING
EXPENSES:
|
|||||||
Selling
general and administrative expenses
|
1,553,545
|
1,417,664
|
|||||
|
|||||||
INCOME
FROM OPERATIONS
|
484,163
|
619,778
|
|||||
|
|||||||
OTHER
INCOME (EXPENSES)
|
(86,075
|
)
|
(104,435
|
)
|
|||
|
|||||||
INCOME
BEFORE INCOME TAXES
|
398,088
|
515,343
|
|||||
|
|||||||
INCOME
TAXES
|
-
|
-
|
|||||
|
|||||||
NET
INCOME
|
$
|
398,088
|
$
|
515,343
|
|||
|
|||||||
BASIC
AND DILUTED EARNINGS PER SHARE
|
$
|
0.01
|
$
|
0.01
|
|||
|
|||||||
WEIGHTED
AVERAGE SHARES
|
|||||||
OUTSTANDING
- BASIC AND DILUTED
|
88,063,305
|
88,038,443
|
|
2007
|
2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|||||
Net
income
|
$
|
398,088
|
$
|
515,343
|
|||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
and amortization expense
|
658,676
|
477,116
|
|||||
Bad
debt expense
|
3,723
|
3,044
|
|||||
(Increase)
decrease in:
|
|||||||
Accounts
receivable
|
(46,115
|
)
|
(18,598
|
)
|
|||
Prepaid
expenses
|
4,189
|
(8,823
|
)
|
||||
Increase
(decrease) in:
|
|||||||
Accounts
payable
|
(76,101
|
)
|
123,852
|
||||
Accrued
expenses
|
(205,606
|
)
|
100,815
|
||||
Deferred
revenue
|
51,819
|
188,836
|
|||||
Net
cash provided by operating activities
|
788,673
|
1,381,585
|
|||||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Other
assets held for resale
|
24,834
|
(5,271
|
)
|
||||
Purchase
of property and equipment
|
(21,033
|
)
|
(201,571
|
)
|
|||
Purchase
of non-compete
|
(40,000
|
)
|
-
|
||||
Purchase
of customer list
|
(987,585
|
)
|
(686,748
|
)
|
|||
Net
cash (used in) investing activities
|
(1,023,784
|
)
|
(893,590
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Net
proceeds from notes payable - stockholders
|
-
|
52,483
|
|||||
Net
proceeds from notes payable
|
675,043
|
425,223
|
|||||
Repayment
of notes payable - stockholders
|
(55,753
|
)
|
(77,961
|
)
|
|||
Repayment
of notes payable
|
(280,644
|
)
|
(985,427
|
)
|
|||
Issuance
of common stock
|
-
|
203,000
|
|||||
Net
cash (used in) financing activities
|
338,646
|
(382,682
|
)
|
||||
|
|||||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
103,535
|
105,313
|
|||||
|
|||||||
CASH
AND CASH EQUIVALENTS -BEGINNING OF PERIOD
|
129,453
|
36,047
|
|||||
CASH
AND CASH EQUIVALENTS -END OF PERIOD
|
$
|
232,988
|
$
|
141,360
|
|||
a)
|
Increase
revenue by acquiring customers in target markets at competitive
prices;
|
b)
|
Up
sell value-added products and services to existing customer base
to
maximize average revenue per user
(ARPU);
|
c)
|
Leverage
economies of scale to reduce overall operating
expenses;
|
d)
|
Maximize
operational efficiency through the deployment of
technology;
|
e)
|
Reduce
supplier costs by securing more favorable rates and terms through
wholesale partnerships and other methods.
|
|
Corporate
|
Internet
|
Consolidated
|
|||||||
Revenue
|
$
|
-
|
$
|
1,528,733
|
$
|
1,528,733
|
||||
Operating
Income (loss)
|
$
|
(40,247
|
)
|
$
|
183,850
|
$
|
143,603
|
|||
Depreciation
and amortization
|
$
|
-
|
$
|
353,438
|
$
|
353,438
|
||||
Interest
expense
|
$
|
-
|
$
|
49,713
|
$
|
49,713
|
||||
Intangible
assets
|
$
|
-
|
$
|
3,526,436
|
$
|
3,526,436
|
||||
Total
assets
|
$
|
-
|
$
|
4,551,859
|
$
|
4,551,859
|
|
||||||||||
|
Corporate
|
Internet
|
Consolidated
|
|||||||
Revenue
|
$
|
-
|
$
|
1,365,029
|
$
|
1,365,029
|
||||
Operating
Income (loss)
|
$
|
(19,024
|
)
|
$
|
393,797
|
$
|
374,773
|
|||
Depreciation
and amortization
|
$
|
-
|
$
|
238,856
|
$
|
238,856
|
||||
Interest
expense
|
$
|
-
|
$
|
47,620
|
$
|
47,620
|
||||
Intangible
assets
|
$
|
-
|
$
|
3,138,105
|
$
|
3,138,105
|
||||
Total
assets
|
$
|
-
|
$
|
3,885,090
|
$
|
3,885,090
|
|
||||||||||
|
Corporate
|
Internet
|
Consolidated
|
|||||||
Revenue
|
$
|
-
|
$
|
2,968,714
|
$
|
2,968,714
|
||||
Operating
Income (loss)
|
$
|
(43,726
|
)
|
$
|
527,889
|
$
|
484,163
|
|||
Depreciation
and amortization
|
$
|
-
|
$
|
658,676
|
$
|
658,676
|
||||
Interest
expense
|
$
|
-
|
$
|
85,182
|
$
|
85,182
|
||||
Intangible
assets
|
$
|
-
|
$
|
3,526,436
|
$
|
3,526,436
|
||||
Total
assets
|
$
|
-
|
$
|
4,551,859
|
$
|
4,551,859
|
|
||||||||||
|
Corporate
|
Internet
|
Consolidated
|
|||||||
Revenue
|
$
|
-
|
$
|
2,822,552
|
$
|
2,822,552
|
||||
Operating
Income (loss)
|
$
|
(54,267
|
)
|
$
|
674,045
|
$
|
619,778
|
|||
Depreciation
and amortization
|
$
|
-
|
$
|
477,116
|
$
|
477,116
|
||||
Interest
expense
|
$
|
-
|
$
|
108,589
|
$
|
108,589
|
||||
Intangible
assets
|
$
|
-
|
$
|
3,138,105
|
$
|
3,138,105
|
||||
Total
assets
|
$
|
-
|
$
|
3,885,090
|
$
|
3,885,090
|
Customer
list
|
$
|
594,535
|
||
Non-compete
agreement
|
10,000
|
|||
Purchase
price
|
$
|
604,535
|
Accounts
receivable
|
$
|
4,310
|
||
Fixed
assets
|
5,500
|
|||
Customer
list
|
92,029
|
|||
Non-compete
agreement
|
5,000
|
|||
Deferred
revenue
|
(16,839
|
)
|
||
Purchase
price
|
$
|
90,000
|
|
2006
|
|||
Net
sales
|
$
|
2,877,562
|
||
Gross
profit
|
$
|
2,092,452
|
||
Selling,
general and administrative expenses
|
$
|
1,444,898
|
||
Net
income
|
$
|
543,119
|
||
Basic
income per share
|
$
|
0.01
|
|
2006
|
|||
Net
sales
|
$
|
3,177,674
|
||
Gross
profit
|
$
|
2,319,564
|
||
Selling,
general and administrative expenses
|
$
|
1,594,405
|
||
Net
income
|
$
|
620,724
|
||
Basic
income per share
|
$
|
0.01
|
Domain
name
|
$
|
200,000
|
||
Accounts
receivable
|
31,732
|
|||
Customer
list
|
564,425
|
|||
Non-compete
agreement
|
10,000
|
|||
Deferred
revenue
|
(231,815
|
)
|
||
Purchase
price
|
$
|
574,342
|
|
2006
|
|||
Net
sales
|
$
|
2,900,079
|
||
Gross
profit
|
$
|
2,119,330
|
||
Selling,
general and administrative expenses
|
$
|
1,451,524
|
||
Net
income
|
$
|
560,800
|
||
Basic
income per share
|
$
|
0.01
|
Customer
list
|
95,463
|
|||
Non-compete
agreement
|
10,000
|
|||
Equipment
|
10,000
|
|||
Deferred
revenue
|
(19,719
|
)
|
||
Purchase
price
|
$
|
95,744
|
Accounts
receivable
|
(2,098
|
)
|
||
Customer
list
|
870,680
|
|||
Non-compete
agreement
|
25,000
|
|||
Equipment
|
10,000
|
|||
Deferred
revenue
|
(101,130
|
)
|
||
Purchase
price
|
$
|
802,452
|
|
2006
|
|||
Net
sales
|
$
|
3,327,613
|
||
Gross
profit
|
$
|
2,420,821
|
||
Selling,
general and administrative expenses
|
$
|
1,599,284
|
||
Net
income
|
$
|
682,058
|
||
Basic
income per share
|
$
|
0.01
|
December
31, 2003
|
$
|
134,000
|
||
December
31, 2004
|
$
|
1,871,433
|
||
December
31, 2005
|
$
|
4,071,163
|
||
December
31, 2006
|
$
|
24,988,912
|
||
December
31, 2006
|
$
|
10,611,258
|
a)
|
Increase
revenue by acquiring customers in target markets at competitive
prices;
|
b)
|
Up
sell value-added products and services to existing customer base
to
maximize average revenue per user
(ARPU);
|
c)
|
Leverage
economies of scale to reduce overall operating
expenses;
|
d)
|
Maximize
operational efficiency through the deployment of
technology;
|
e)
|
Reduce
supplier costs by securing more favorable rates and terms through
wholesale partnerships and other methods.
|
|
For
the six months ended June 30, 2007 (unaudited)
|
|||||||||
|
Corporate
|
Internet
|
Total
|
|||||||
Revenue
|
$
|
-
|
$
|
2,968,714
|
$
|
2,968,714
|
||||
Cost
of revenue
|
-
|
931,006
|
931,006
|
|||||||
|
||||||||||
Gross
profit
|
-
|
2,037,708
|
2,037,708
|
|||||||
|
||||||||||
Operating
expenses
|
43,726
|
1,509,819
|
1,553,545
|
|||||||
Income
(loss) from operations
|
(43,726
|
)
|
527,889
|
484,163
|
||||||
Other
income (expense)
|
-
|
(86,075
|
)
|
(86,075
|
)
|
|||||
Net
income (loss)
|
$
|
(43,726
|
)
|
$
|
441,814
|
$
|
398,088
|
|||
|
|
|
|
For
the six months ended June 30, 2006 (unaudited)
|
|||||||||
|
Corporate
|
Internet
|
Total
|
|||||||
Revenue
|
$
|
-
|
$
|
2,822,552
|
$
|
2,822,552
|
||||
Cost
of revenue
|
-
|
785,110
|
785,110
|
|||||||
|
||||||||||
Gross
profit
|
-
|
2,037,442
|
2,037,442
|
|||||||
|
||||||||||
Operating
expenses
|
54,267
|
1,363,397
|
1,417,664
|
|||||||
Income
(loss) from operations
|
(54,267
|
)
|
674,045
|
619,778
|
||||||
Other
income (expense)
|
-
|
(104,435
|
)
|
(104,435
|
)
|
|||||
Net
income (loss)
|
$
|
(54,267
|
)
|
$
|
569,610
|
$
|
515,343
|
|||
|
|
For
the six months ended June 30, 2007
|
||||||||||
|
Corporate
|
Internet
|
Total
|
|||||||
EBITDA
|
$
|
(43,726
|
)
|
$
|
1,186,279
|
$
|
1,142,553
|
|||
Interest
expense
|
-
|
(85,182
|
)
|
(85,182
|
)
|
|||||
Taxes
|
-
|
-
|
-
|
|||||||
Depreciation
|
-
|
(30,731
|
)
|
(30,731
|
)
|
|||||
Amortization
|
-
|
(628,552
|
)
|
(628,552
|
)
|
|||||
Net
income (loss)
|
$
|
(43,726
|
)
|
$
|
441,814
|
$
|
398,088
|
For
the six months ended June 30, 2006
|
||||||||||
|
Corporate
|
Internet
|
Total
|
|||||||
EBITDA
|
$
|
(54,267
|
)
|
$
|
1,155,315
|
$
|
1,101,048
|
|||
Interest
expense
|
-
|
(108,589
|
)
|
(108,589
|
)
|
|||||
Taxes
|
-
|
-
|
-
|
|||||||
Depreciation
|
-
|
(37,744
|
)
|
(37,744
|
)
|
|||||
Amortization
|
-
|
(439,372
|
)
|
(439,372
|
)
|
|||||
Net
income (loss)
|
$
|
(54,267
|
)
|
$
|
569,610
|
$
|
515,343
|
2007
|
2006
|
||||||
EBITDA
for the six months ended June 30,
|
$
|
1,142,553
|
$
|
1,101,048
|
|||
Interest
expense
|
(85,182
|
)
|
(108,589
|
)
|
|||
Taxes
|
-
|
-
|
|||||
Depreciation
|
(30,731
|
)
|
(37,744
|
)
|
|||
Amortization
|
(628,552
|
)
|
(439,372
|
)
|
|||
Net
income for the six months ended June 30,
|
$
|
398,088
|
$
|
515,343
|
a)
|
Increase
revenue by acquiring customers in target markets at competitive
prices;
|
b)
|
Up
sell value-added products and services to existing customer base
to
maximize average revenue per user
(ARPU);
|
c)
|
Leverage
economies of scale to reduce overall operating
expenses;
|
d)
|
Maximize
operational efficiency through the deployment of
technology;
|
e)
|
Reduce
supplier costs by securing more favorable rates and terms through
wholesale partnerships and other methods.
|
|
2007
|
2006
|
|||||||||||
Current
|
$
|
100,016
|
47
|
%
|
$
|
87,399
|
51
|
%
|
|||||
30
< 60
|
68,231
|
32
|
%
|
44,574
|
26
|
%
|
|||||||
60
+
|
44,771
|
21
|
%
|
38,653
|
23
|
%
|
|||||||
Total
|
$
|
213,018
|
100
|
%
|
$
|
170,626
|
100
|
%
|
(a) |
The
following are filed as exhibits to this form
10-QSB:
|
31.1 |
Certification
of President Pursuant to the Securities Exchange Act of 1934, Rules
13a-14
and 15d-14, as adopted pursuant to Section 302 of the Sarbanes-Oxley
Act
of 2002.
|
31.2 |
Certification
of Chief Financial Officer Pursuant to the Securities Exchange Act
of
1934, Rules 13a-14 and 15d-14, as adopted pursuant to Section 302
of the
Sarbanes-Oxley Act of 2002.
|
32 |
Certification
Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section
906 of
the Sarbanes-Oxley Act of 2002
|