x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
|
ACT
OF 1934
|
|
For
the quarterly period ended: September 30, 2009
|
|
or
|
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
|
ACT
OF 1934
|
|
For
the transition period from: _____________ to
_____________
|
NEVADA
|
000-53408
|
86-0970023
|
(State
or Other Jurisdiction
|
(Commission
|
(I.R.S.
Employer
|
of
Incorporation)
|
File
Number)
|
Identification
No.)
|
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.
|
||||||||
|
x
|
Yes
|
o |
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.
|
||||||||
Large
accelerated filer
|
o |
Accelerated
filer
|
o | |||||
Non-accelerated
filer
|
o |
Smaller
reporting company
|
x
|
|||||
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act).
|
o |
Yes
|
x
|
No
|
||||
The
number of shares of the issuer’s Common Stock outstanding as of November
1, 2009 is 6,794,600.
|
||||||||
Financial
Statements.
|
ASSETS
|
|||||||||
September
30,
|
December
31,
|
||||||||
2009
|
2008
|
||||||||
(Unaudited)
|
|||||||||
Current
Assets
|
|||||||||
Cash
and cash equivalents
|
$ | 275,571 | $ | 854,159 | |||||
Accounts
receivable - trade, net
|
723,520 | 799,311 | |||||||
Prepaid
expenses
|
60,761 | 124,192 | |||||||
Total Current Assets | 1,059,852 | 1,777,662 | |||||||
Property
and equipment, net
|
102,821 | 165,421 | |||||||
Software
development
|
537,731 | - | |||||||
Deposits
|
29,870 | 34,382 | |||||||
Intangible
asset, net
|
1,458 | 3,113 | |||||||
Total Assets | $ | 1,731,732 | $ | 1,980,578 | |||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||||
Current
Liabilities
|
|||||||||
Accounts
payable - trade
|
$ | 329,178 | $ | 301,397 | |||||
Accrued
liabilities
|
202,160 | 217,242 | |||||||
Total Current Liabilities | 531,338 | 518,639 | |||||||
Total Liabilities | 531,338 | 518,639 | |||||||
Commitments
and Contingencies
|
- | - | |||||||
Stockholders'
Equity
|
|||||||||
Preferred
stock, $.001 par value, 5,000,000 shares authorized,
|
|||||||||
none
issued or outstanding
|
- | - | |||||||
Common
stock, $.001 par value, 45,000,000 shares authorized,
|
|||||||||
6,794,600 shares
issued and outstanding at September 30, 2009
|
|||||||||
and
December 31, 2008
|
6,795 | 6,795 | |||||||
Additional
paid-in capital
|
4,631,544 | 4,631,544 | |||||||
Accumulated
deficit
|
(3,437,945 | ) | (3,176,400 | ) | |||||
Total Stockholders' Equity | 1,200,394 | 1,461,939 | |||||||
Total Liabilities and Stockholders' Equity | $ | 1,731,732 | $ | 1,980,578 |
For
the Three Months Ended September 30, 2009
|
For
the Three Months Ended September 30, 2008
|
For
the Nine Months Ended September 30, 2009
|
For
the Nine Months Ended September 30, 2008
|
|||||||||||||
Revenues
|
$ | 1,023,829 | $ | 1,371,179 | $ | 3,449,453 | $ | 4,219,491 | ||||||||
|
||||||||||||||||
Cost
of revenues
|
429,409 | 659,653 | 1,406,906 | 2,107,179 | ||||||||||||
|
||||||||||||||||
Gross
profit
|
594,420 | 711,526 | 2,042,547 | 2,112,312 | ||||||||||||
Research
and development expense
|
- | - | 545,485 | - | ||||||||||||
General
and administrative expenses
|
554,121 | 803,293 | 1,760,963 | 2,971,555 | ||||||||||||
Income
(loss) from Operations
|
40,299 | (91,767 | ) | (263,901 | ) | (859,243 | ) | |||||||||
Other
Income (Expense):
|
||||||||||||||||
Interest
income
|
377 | 3,075 | 2,356 | 18,178 | ||||||||||||
Interest
expense
|
- | (191 | ) | - | (4,201 | ) | ||||||||||
377 | 2,884 | 2,356 | 13,977 | |||||||||||||
Income
(loss) before income taxes
|
40,676 | (88,883 | ) | (261,545 | ) | (845,266 | ) | |||||||||
Income
tax benefit (expense) - deferred
|
- | - | - | - | ||||||||||||
Net
Income (loss)
|
$ | 40,676 | $ | (88,883 | ) | $ | (261,545 | ) | $ | (845,266 | ) | |||||
Income
(loss) per Common Share: (Note 1)
|
||||||||||||||||
Basic
|
$ | 0.01 | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.12 | ) | |||||
Diluted
|
$ | 0.01 | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.12 | ) | |||||
Weighted
Average Common Shares Outstanding:
|
||||||||||||||||
Basic
|
6,794,600 | 6,794,600 | 6,794,600 | 6,794,600 | ||||||||||||
Diluted
|
6,794,600 | 6,794,600 | 6,794,600 | 6,794,600 | ||||||||||||
For
the Nine Months Ended September 30, 2009
|
For
the Nine Months Ended September 30, 2008
|
|||||||
Increase
(decrease) in cash and cash equivalents:
|
||||||||
Cash
flows from operating activities:
|
||||||||
Net Loss
|
$ | (261,545 | ) | $ | (845,266 | ) | ||
Adjustments
to reconcile net loss to net cash flows from
|
||||||||
operating
activities:
|
||||||||
Depreciation and amortization
|
92,277 | 133,966 | ||||||
Bad debt expense
|
(50,772 | ) | - | |||||
Changes
in assets and liabilities:
|
||||||||
Accounts receivable - trade
|
126,563 | (235,057 | ) | |||||
Prepaid
expenses
|
63,431 | 116,352 | ||||||
Deposits
|
4,512 | - | ||||||
Accounts payable - trade
|
27,781 | 62,177 | ||||||
Accrued liabilities
|
(15,082 | ) | (24,757 | ) | ||||
Net
cash used by operating activities
|
(12,835 | ) | (792,585 | ) | ||||
Cash
flows from investing activities:
|
||||||||
Purchase of fixed assets
|
(28,022 | ) | (36,864 | ) | ||||
Capitalization of software development
|
(537,731 | ) | - | |||||
Net
cash used by investing activities
|
(565,753 | ) | (36,864 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Repayment of debt
|
- | (16,981 | ) | |||||
Net
cash used by financing activities
|
- | (16,981 | ) | |||||
Net
decrease in cash and cash equivalents
|
(578,588 | ) | (846,430 | ) | ||||
Cash
and cash equivalents at beginning of period
|
854,159 | 1,591,704 | ||||||
Cash
and cash equivalents at end of period
|
$ | 275,571 | $ | 745,274 | ||||
Supplemental
disclosure of cash flow information:
|
||||||||
Cash
paid during the year for:
|
||||||||
Interest
|
$ | - | $ | 4,201 | ||||
Income
taxes
|
$ | - | $ | - |
1.
|
Summary of Significant
Accounting Policies and Use of
Estimates:
|
Three
Months Ended September 30, 2009
|
Three
Months Ended September 30, 2008
|
Nine
Months Ended September 30, 2009
|
Nine
Months Ended September 30, 2008
|
|||||||||||||
Loss
available to common stockholders
|
$ | 40,676 | $ | (88,883 | ) | $ | (261,545 | ) | $ | (845,266 | ) | |||||
Weighted
average number of common shares
|
||||||||||||||||
used
in basic earnings per share
|
6,794,600 | 6,794,600 | 6,794,600 | 6,794,600 | ||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Stock
options
|
- | - | - | - | ||||||||||||
Stock
warrants
|
- | - | - | - | ||||||||||||
Weighted
average number of common shares
|
||||||||||||||||
and
dilutive potential comon stock used in
|
||||||||||||||||
diluted
earnings per share
|
6,794,600 | 6,794,600 | 6,794,600 | 6,794,600 |
·
|
Expected
term is determined using an average of the contractual term and vesting
period of the award;
|
·
|
Expected
volatility of award grants made under the Company’s plans is measured
using the historical daily changes in the market price of similar industry
indices, which are publicly traded, over the expected term of the
award;
|
·
|
Risk-free
interest rate is equivalent to the implied yield on zero-coupon U.S.
Treasury bonds with a remaining maturity equal to the expected term of the
awards; and,
|
·
|
Forfeitures
are based on the history of cancellations of awards granted by the Company
and management's analysis of potential
forfeitures.
|
Nine
Months Ended
|
Three
Months Ended
|
||||||||||
September
30,
|
September
30,
|
||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||
(Unaudited) | (Unaudited) | ||||||||||
Revenue
|
$ 3,449,453
|
100.0%
|
$ 4,219,491
|
100.0%
|
$ 1,023,829
|
100.0%
|
$ 1,371,179
|
100.0%
|
|||
Cost
of Goods Sold
|
1,406,906
|
40.8%
|
2,107,179
|
49.9%
|
429,409
|
41.9%
|
659,653
|
48.1%
|
|||
Gross
Profit
|
2,042,547
|
59.2%
|
2,112,312
|
50.1%
|
594,420
|
58.1%
|
711,526
|
51.9%
|
|||
Research
and Development
|
545,485
|
15.8%
|
-
|
0.0%
|
-
|
0.0%
|
-
|
0.0%
|
|||
General
and Administrative Expenses
|
1,760,963
|
51.1%
|
2,971,555
|
70.4%
|
554,121
|
54.1%
|
803,293
|
58.6%
|
|||
Loss
from Operations
|
(263,901)
|
-7.7%
|
(859,243)
|
-20.4%
|
40,299
|
3.9%
|
(91,767)
|
-6.7%
|
|||
Interest
Income
|
2,356
|
0.1%
|
18,178
|
0.4%
|
377
|
0.0%
|
3,075
|
0.2%
|
|||
Interest
Expense
|
-
|
0.0%
|
(4,201)
|
-0.1%
|
-
|
0.0%
|
(191)
|
0.0%
|
|||
Net
Loss
|
$ (261,545)
|
-7.6%
|
$ (845,266)
|
-20.0%
|
$ 40,676
|
4.0%
|
$ (88,883)
|
-6.5%
|
Quantitative
and Qualitative Disclosures About Market
Risk.
|
Controls
and Procedures.
|
Legal
Proceedings.
|
Risk
Factors.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds.
|
Defaults
Upon Senior Securities.
|
Submission
of Matters to a Vote of Security
Holders.
|
Other
Information.
|
Exhibits.
|
Jeff
W.
Holmes
Jeff
W. Holmes
|
Director,
CEO
|
November 13,
2009
|
Kirk
Blosch
Kirk
Blosch
|
Director
|
November 13,
2009
|
Christian
J. Hoffmann,
III
Christian
J. Hoffmann, III
|
Director
|
November 13,
2009
|
Charles
House
Charles
House
|
Director
|
November 13,
2009
|