x |
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934 FOR
THE QUARTERLY PERIOD ENDED: DECEMBER 31,
2007
|
o |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
NEVADA
|
20-4237445
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
No.)
|
PART
I.
|
FINANCIAL
INFORMATION
|
1
|
||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
1
|
||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL
|
|||
CONDITION
AND RESULTS OF OPERATIONS
|
2
|
|||
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
11
|
||
PART
II.
|
OTHER
INFORMATION
|
11
|
||
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.
|
SUBMISSIONS
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
12
|
||
ITEM
5.
|
OTHER
INFORMATION.
|
12
|
||
ITEM
6.
|
EXHIBITS
|
12
|
||
SIGNATURES
|
13
|
Balance
Sheet (Unaudited) as of December 31, 2007
|
F-1
|
|||
Statements
of Operations (Unaudited) for the Three Month and Six Months Ended
December 31, 2007 and 2006
|
F-2
|
|||
Statement
of Changes in Stockholders’ Equity (Deficit) (Unaudited) as of December
31, 2007
|
F-3
|
|||
Statements
of Cash Flows (Unaudited) for the Six Months Ended December 31,
2007 and
2006
|
F-4
|
|||
Notes
to Consolidated Financial Statements (Unaudited)
|
F-5
|
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
and cash equivalents
|
$
|
1,559,486
|
||
Accounts
receivable, net
|
268,187
|
|||
Other
current assets
|
9,600
|
|||
TOTAL
CURRENT ASSETS
|
1,837,273
|
|||
Fixed
assets, net
|
15,800
|
|||
Investment
in unconsolidated subsidiary, at cost
|
82,000
|
|||
Deferred
offering costs, net
|
500,446
|
|||
Deferred
tax asset
|
203,348
|
|||
Security
deposits an other assets
|
41,051
|
|||
Prepaid
interest
|
403,333
|
|||
TOTAL
ASSETS
|
$
|
3,083,251
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable and accrued expenses
|
$
|
271,967
|
||
Deferred
revenue
|
7,600
|
|||
Income
tax payable
|
551
|
|||
TOTAL
CURRENT LIABILITIES
|
280,118
|
|||
Convertible
debentures, net of discount
|
1,310,329
|
|||
TOTAL
LIABILITIES
|
1,590,447
|
|||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $.001 par value, 50,000,000 shares authorized, none issued
and
outstanding
|
-
|
|||
Subscription
receivable
|
(95,000
|
)
|
||
Common
stock, $.001 par value, 900,000,000 shares authorized, 71,242,191
shares
issued and outstanding
|
71,242
|
|||
Additional
paid-in capital
|
2,516,548
|
|||
Retained
earnings
|
(999,986
|
)
|
||
TOTAL
STOCKHOLDERS' EQUITY
|
1,492,804
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
3,083,251
|
Three
Months Ended
December
31,
|
Six
Months Ended
December
31,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Revenues:
|
|||||||||||||
Custom
Consulting
|
$
|
248,350
|
$
|
119,936
|
$
|
505,636
|
$
|
236,851
|
|||||
Productized
consulting
|
162,287
|
120,634
|
379,517
|
366,434
|
|||||||||
Licensing
and training
|
22,262
|
33,879
|
65,708
|
115,194
|
|||||||||
Product
and content sales
|
11,695
|
31,616
|
20,290
|
80,386
|
|||||||||
Total
Revenues
|
444,594
|
306,065
|
971,151
|
798,865
|
|||||||||
Cost
of Revenues
|
165,320
|
117,187
|
349,314
|
234,989
|
|||||||||
Gross
Profit
|
279,274
|
188,878
|
621,837
|
563,876
|
|||||||||
Operating
expenses:
|
|||||||||||||
Marketing
and sales
|
53,459
|
11,101
|
99,619
|
16,949
|
|||||||||
Stock
based compensation
|
5,480
|
0
|
324,127
|
0
|
|||||||||
General
and administrative
|
740,018
|
279,752
|
1,149,723
|
440,715
|
|||||||||
Total
operating expenses
|
798,957
|
290,853
|
1,573,469
|
457,664
|
|||||||||
Net
operating income (loss)
|
(519,683
|
)
|
(101,975
|
)
|
(951,632
|
)
|
106,212
|
||||||
Other
(income) expenses
|
|||||||||||||
Interest
(income) expense
|
174,329
|
(806
|
)
|
200,002
|
(794
|
)
|
|||||||
Amortization
|
71,454
|
0
|
78,654
|
0
|
|||||||||
Other
expense (income)
|
(1,890
|
)
|
0
|
184
|
(815
|
)
|
|||||||
Realized
capital gains
|
0
|
0
|
(35,326
|
)
|
0
|
||||||||
Publishing
and book promotion(net of sales)
|
1,580
|
68,811
|
1,580
|
(160,054
|
)
|
||||||||
Total
other expenses (income)
|
245,473
|
68,005
|
245,094
|
(161,663
|
)
|
||||||||
Income
(loss) before taxes
|
(765,156
|
)
|
(169,980
|
)
|
(1,196,726
|
)
|
267,876
|
||||||
Income
tax provision (benefit)
|
(176,051
|
)
|
(98,679
|
)
|
(135,019
|
)
|
107,956
|
||||||
Net
loss
|
$
|
(589,105
|
)
|
$
|
(71,300
|
)
|
$
|
(1,061,707
|
)
|
$
|
159,920
|
||
Net
(loss) income per share - basic and diluted
|
($0.01
|
)
|
$
|
0.00
|
($0.02
|
)
|
$
|
0.00
|
|||||
Weighted
number of shares outstanding - basic and diluted
|
65,380,306
|
52,848,000
|
59,079,912
|
52,848,000
|
Preferred
Stock
|
|
Common
|
|
|
|
|
|
Retained
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
Paid-In
|
|
|
|
Earnings
|
|
Stockholders'
|
|
||||||||
|
|
Shares
|
|
Par
Value
|
|
Shares
|
|
Par
Value
|
|
Capital
|
|
Sub
Rec'd
|
|
(Deficit)
|
|
Equity
|
|||||||||
Balance,
June 30, 2007
|
0
|
$
|
-
|
4,800,000
|
$
|
4,800
|
$
|
324,700
|
$
|
(800
|
)
|
$
|
61,721
|
$
|
390,421
|
||||||||||
Issuance
of stock options
|
-
|
-
|
-
|
-
|
318,647
|
-
|
-
|
318,647
|
|||||||||||||||||
Issuance
of additional placement agent warrants
|
-
|
-
|
-
|
-
|
1,137
|
-
|
-
|
1,137
|
|||||||||||||||||
Issuance
of Warrants with Convertible Debt
|
-
|
-
|
-
|
-
|
7,426
|
-
|
-
|
7,426
|
|||||||||||||||||
Conversion
of convertible note
|
-
|
-
|
63,000
|
$
|
63
|
199,937
|
-
|
-
|
200,000
|
||||||||||||||||
Exercise
of warrants
|
-
|
-
|
120,000
|
$
|
120
|
89,880
|
-
|
-
|
90,000
|
||||||||||||||||
Exercise
of stock options
|
-
|
-
|
255,556
|
$
|
256
|
114,744
|
(95,000
|
)
|
-
|
20,000
|
|||||||||||||||
Recapitalization
due to reverse merger
|
-
|
-
|
66,003,635
|
66,004
|
(66,804
|
)
|
800
|
-
|
0
|
||||||||||||||||
Issuance
of placement agent warrants
|
-
|
-
|
-
|
-
|
308,315
|
-
|
-
|
308,315
|
|||||||||||||||||
Issuance
of stock options
|
-
|
-
|
-
|
-
|
5,480
|
-
|
-
|
5,480
|
|||||||||||||||||
Issuance
of warrants with Convertible Debt
|
-
|
-
|
-
|
-
|
1,213,086
|
-
|
-
|
1,213,086
|
|||||||||||||||||
|
-
|
-
|
0
|
0
|
0
|
-
|
-
|
0
|
|||||||||||||||||
Net
Loss for Period
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,061,707
|
)
|
(1,061,707
|
)
|
|||||||||||||||
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Balance,
December 31, 2007
|
0
|
$
|
-
|
66,003,635
|
$
|
66,004
|
$
|
2,516,548
|
$
|
800
|
$
|
(999,986
|
)
|
$
|
1,492,804
|
Six
Months Ended Dec. 31,
Unaudited
|
|||||||
2007
|
2006
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income (loss)
|
$
|
(1,061,707
|
)
|
$
|
159,920
|
||
Adjustments
to reconcile net income (loss) to cash used in operating
activities:
|
|||||||
|
|||||||
Change
in deferred tax asset
|
(135,054
|
)
|
(106,632
|
)
|
|||
Provision
for doubtful accounts
|
-
|
(7,500
|
)
|
||||
Stock
based compensation
|
324,127
|
-
|
|||||
Minority
interest in subsidiaries
|
-
|
219,919
|
|||||
Amortization
of prepaid interest
|
36,666
|
-
|
|||||
Amortization
of debt discount
|
143,083
|
-
|
|||||
Amortization
of deferred offering costs
|
78,654
|
-
|
|||||
Issuance
of stock option
|
0
|
-
|
|||||
|
|||||||
Change
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
54,255
|
137,103
|
|||||
Other
current assets
|
(9,600
|
)
|
(3,382
|
)
|
|||
Deferred
offering costs
|
(86,635
|
)
|
-
|
||||
Income
tax receivables/payable
|
8,032
|
(20,188
|
)
|
||||
Accounts
payable and accrued expenses
|
59,779
|
(359,774
|
)
|
||||
Deferred
licensing fees
|
(33,334
|
)
|
|||||
Deferred
revenue
|
(20,000
|
)
|
2,677
|
||||
Security
deposit
|
(38,320
|
)
|
(5,588
|
)
|
|||
Net
cash provided by (used in) operating activities
|
$
|
(680,054
|
)
|
$
|
16,555
|
||
|
|||||||
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|||||||
Other
investments
|
-
|
3,399
|
|||||
Leasehold
improvements
|
(10,500
|
)
|
-
|
||||
Net
cash provided by (used in) investing activities
|
$
|
(10,500
|
)
|
$
|
3,399
|
||
CASH
FLOW FROM FINANCING ACTIVITIES:
|
|||||||
Dividend
payments
|
0
|
(1,705
|
)
|
||||
Proceeds
from stock option exercises
|
20,000
|
-
|
|||||
Proceeds
from warrant exercises
|
90,000
|
-
|
|||||
Proceeds
from issuance of convertible debentures
|
1,500,000
|
-
|
|||||
Net
cash provided by (used in) financing activities
|
$
|
1,610,000
|
$
|
(1,705
|
)
|
||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
919,446
|
18,249
|
|||||
CASH
AND CASH EQUIVALENTS at beginning of period
|
640,041
|
245,864
|
|||||
CASH
AND CASH EQUIVALENTS at end of period
|
$
|
1,559,487
|
$
|
264,113
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
$
|
20,252
|
-
|
||||
Income
Taxes
|
-
|
$
|
15,400
|
||||
Supplemental
schedule of non-cash investing and financing activities
|
|||||||
Deferred
offering warrant costs
|
308,315
|
-
|
|||||
Debt
discount on convertible notes
|
92,374
|
-
|
|||||
Conversion
of convertible debt
|
200,000
|
-
|
|||||
Proceed
from promissory notes issued for option purchases
|
95,000
|
-
|
|||||
Prepaid
interest and deferred offering withheld from gross proceeds from
the
issuance of convertible debentures
|
550,000
|
-
|
·
|
Estimated
volatility is a measure of the amount by which the Company’s stock price
is expected to fluctuate each year during the expected life of
the award.
The Company’s estimated volatility is an average of the historical
volatility of peer entities whose stock prices were publicly available.
The Company’s calculation of estimated volatility is based on historical
stock prices of these peer entities over a period equal to the
expected
life of the awards. The Company uses the historical volatility
of peer
entities due to the lack of sufficient historical data of its stock
price;
|
·
|
The
expected term represents the period of time that awards granted
are
expected to be outstanding and is currently the average of the
contractual
term and the vesting period. With the passage of time, actual behavioral
patterns surrounding the expected term will replace the current
methodology; and
|
·
|
The
risk-free interest rate is based on the yield curve of a zero-coupon
U.S.
Treasury bond on the date the stock option award is granted with
a
maturity equal to the expected term of the stock option award.
An increase
in the risk-free interest rate would result in an increase to the
Company’s stock-based compensation
expense.
|
For
six months ended
December
31,
|
|||||||
2007
|
2006
|
||||||
Expected
volatility
|
115
|
%
|
-
|
||||
Expected
dividends
|
-
|
-
|
|||||
Risk-free
rate of return (weighted average)
|
4.25
|
%
|
-
|
|
Shares*
|
|
Weighted-Average
Exercise Price*
|
||||
Stock
Options
|
|||||||
Outstanding
at beginning of year
|
0
|
||||||
Granted
|
8,751,527
|
$
|
0.35
|
||||
Exercised
(**)
|
2,363,893
|
$
|
0.05
|
||||
Forfeited
|
-
|
||||||
Outstanding
at end of period
|
6,387,634
|
$
|
0.35
|
||||
|
|||||||
Options
exercisable at December, 31 2007
|
5,944,405
|
$
|
|||||
Shares
available for future grant
|
8,766,313
|
||||||
Weighted-average
fair value of options granted during period at the shares’ fair
value
|
$
|
0.35
|
|||||
|
|||||||
Warrants
|
|||||||
Outstanding
at beginning of year
|
2,258,489
|
||||||
Issued
|
7,434,204
|
$
|
0.35
|
||||
Exercised**
|
(1,110,000
|
)
|
$
|
0.08
|
|||
Forfeited
|
-
|
|
|||||
Outstanding
at end of period
|
8,582,693
|
$
|
0.39
|
||||
|
|||||||
Warrants
exercisable at December, 31 2007
|
8,582,693
|
$
|
|||||
Shares
available for future grant
|
8,766,313
|
* |
Reflected
at of the 9.25 share exchange ratio whereby one share of Future Now
Inc.
converted in 9.25 shares of Future Now Group
Inc.
|
** |
Exercised
prior to the share exchange of October 30,
2007.
|
Exhibit
No .
|
Description
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
32.2
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
FUTURE
NOW GROUP, INC.
|
|
Date:
February 14, 2008
|
By:/s/
Jeffrey Eisenberg
|
Jeffrey
Eisenberg, Chief Executive
|
|
Officer
and Director
|
|
Date:
February 14, 2008
|
By:/s/
William Schloth
|
William
Schloth, Chief Financial and
Accounting
Officer and Director
|
Exhibit
No.
|
Description
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
|
32.2
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|