Nevada
|
7372
|
20-4237445
|
||
(State
or jurisdiction of
incorporation
or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
No.)
|
Large
accelerated filer o
|
Non-accelerated
filer o
|
Non-accelerated
filer o
(Do not check if a smaller reporting company)
|
Smaller
reporting company þ
|
Title of each class of securities to be
registered
|
Amount being
Registered(1)
|
Offering price
per share(2)
|
Proposed
maximum
aggregate
offering price
|
Amount of
registration fee
|
|||||||||
Common
stock, par value $0.001 per share
|
5,054,400
|
$
|
0.50
|
$
|
2,527,200
|
$
|
99.32
|
(1)
|
Pursuant
to Rule 416, there are also being registered such indeterminable
number of
additional shares of common stock as may become issuable upon stock
splits, stock dividends or similar
transactions.
|
(2)
|
Estimated
solely for purposes of calculating the registration fee pursuant
to Rule
457 under the Securities Act of 1933, as amended. The average of
the high
and low price per share of the Registrant’s Common Stock on the OTC
Bulletin Board as of December 24, 2007 was $0.50 per
share.
|
Page
|
|
SUMMARY
|
1
|
RISK
FACTORS
|
4
|
FORWARD-LOOKING
STATEMENTS
|
9
|
USE
OF PROCEEDS
|
9
|
DETERMINATION
OF OFFERING PRICE
|
9
|
SELLING
STOCKHOLDERS
|
9
|
PLAN
OF DISTRIBUTION
|
11
|
LEGAL
PROCEEDINGS
|
12
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|
12
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGERS
|
15
|
DESCRIPTION
OF SECURITIES
|
16
|
INTERESTS
OF NAMED EXPERTS AND COUNSEL
|
18
|
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
18
|
DESCRIPTION
OF BUSINESS
|
19
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
25
|
DESCRIPTION
OF PROPERTY
|
37
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE
|
37
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
38
|
EXECUTIVE
COMPENSATION
|
41
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
43
|
INDEX
TO FINANCIAL STATEMENTS
|
44
|
WHERE
YOU CAN FIND MORE INFORMATION
|
45
|
SIGNATURES
|
54
|
Shares
offered by Selling Stockholders
|
Up
to 5,054,400 shares of common stock, consisting of shares issuable
upon
the conversion of secured convertible promissory notes and the
exercise of
warrants.
|
|
Common
Stock to be outstanding after the offering
|
76,296,591*
|
|
Use
of Proceeds
|
We
will not receive any proceeds from the sale of the common stock
hereunder.
See “Use of Proceeds” for a complete description.
|
|
Risk
Factors
|
The
purchase of our common stock involves a high degree of risk. You
should
carefully review and consider “Risk Factors” beginning on page
4.
|
|
OTC
Bulletin Board Trading Symbol
|
FUTR.OB
|
*
|
This
is based on 71,242,191 shares that were issued and outstanding as
of
February 28, 2008 and assumes the issuance of all shares registered
herewith.
|
(in
$’s except for Earnings per Share)
|
Six
Months Ended
December
31,
|
Six
Months Ended
June
30,
|
Twelve
Months Ended
December
31,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2006
|
2005
|
||||||||||||||
(Unaudited)
|
(Audited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
STATEMENT
OF OPERATIONS DATA:
|
|||||||||||||||||||
Total
Revenues
|
971,151
|
798,865
|
1,231,346
|
731,233
|
1,527,639
|
1,207,559
|
|||||||||||||
Cost
of Revenues
|
349,314
|
234,989
|
323,927
|
163,228
|
601,379
|
501,147
|
|||||||||||||
Gross
Profit
|
621,837
|
563,876
|
907,419
|
568,005
|
926,260
|
706,412
|
|||||||||||||
Marketing
and sales
|
99,619
|
16,949
|
40,987
|
1,035
|
6,421
|
0
|
|||||||||||||
Stock
Based Compensation
|
324,127
|
0
|
0
|
0
|
0
|
||||||||||||||
General
and administrative
|
1,149,723
|
440,715
|
976,764
|
542,520
|
760,728
|
580,733
|
|||||||||||||
Total
operating expenses
|
1,573,469
|
457,664
|
1,017,751
|
543,555
|
767,149
|
580,733
|
|||||||||||||
(Loss)
income from operations
|
(951,632
|
)
|
106,212
|
(110,332
|
)
|
24,450
|
159,111
|
125,679
|
|||||||||||
Interest
(income) expense
|
200,002
|
12
|
19,820
|
(2,521
|
)
|
(4,241
|
)
|
(3,365
|
)
|
||||||||||
Depreciation
and amortization
|
78,654
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||
Publishing
and book promotion (net of sales)
|
1,580
|
(160,054
|
)
|
2,883
|
200,052
|
||||||||||||||
Other
(income) expense
|
(35,142
|
)
|
(1,621
|
)
|
3,360
|
1,612
|
41,760
|
76,474
|
|||||||||||
Total
other (income) expenses
|
245,094
|
(161,663
|
)
|
26,063
|
199,143
|
41,760
|
76,474
|
||||||||||||
|
|||||||||||||||||||
(Loss)
income before income taxes
|
(1,196,726
|
)
|
267,876
|
(136,395
|
)
|
(174,693
|
)
|
121,593
|
54,831
|
||||||||||
Income
tax expense (benefit)
|
(135,019
|
)
|
107,956
|
(56,246
|
)
|
(35,500
|
)
|
55,669
|
18,232
|
||||||||||
Net
income (loss)
|
(1,061,707
|
)
|
159,920
|
(80,149
|
)
|
(139,193
|
)
|
65,924
|
36,599
|
||||||||||
|
|||||||||||||||||||
SELECTED
OPERATING DATA:
|
|||||||||||||||||||
Custom
Consulting
|
505,636
|
236,851
|
510,411
|
408,472
|
716,747
|
888,193
|
|||||||||||||
Productized
consulting
|
379,517
|
366,434
|
518,387
|
194,935
|
464,000
|
132,800
|
|||||||||||||
Licensing
and training
|
65,708
|
115,194
|
187,210
|
127,826
|
238,242
|
143,569
|
|||||||||||||
Product
and content sales
|
20,290
|
80,386
|
15,338
|
0
|
108,650
|
42,997
|
|||||||||||||
|
|||||||||||||||||||
BALANCE
SHEET DATA (AT END OF THE PERIOD):
|
|||||||||||||||||||
Working
capital
|
1,566,755
|
304,548
|
769,248
|
(25,294
|
)
|
304,549
|
187,523
|
||||||||||||
Total
assets
|
3,092,851
|
415,596
|
1,261,688
|
105,154
|
415,595
|
542,945
|
|||||||||||||
Total
debt (net of discount)
|
1,310,329
|
0
|
537,758
|
0
|
0
|
0
|
|||||||||||||
Stockholders'
equity
|
1,492,804
|
301,874
|
450,807
|
79,860
|
301,873
|
16,475
|
|||||||||||||
|
|||||||||||||||||||
EARNINGS
PER SHARE DATA:
|
|||||||||||||||||||
Net
(loss) income per share - basic and diluted
|
$ |
(0.02
|
)
|
$
|
0.00
|
$ |
(0.00
|
)
|
$ |
(0.00
|
)
|
$
|
0.00
|
$
|
0.00
|
||||
Weighted
average shares outstanding
|
59,079,912
|
52,848,000
|
71,242,191
|
71,242,191
|
71,242,191
|
71,242,191
|
|
|
|
Shares
|
|
Shares to be
|
|
Ownership After
Offering
|
||||
Title
of
Class |
|
Name
and Address of Beneficial Owner
|
|
Owned Prior
to Offering (1) |
|
Sold in this
Offering |
|
Number of
Shares |
|
Percentage
of Class(2)
|
|
Common
|
|
Professional
Offshore Opportunity Fund, Ltd.(3)
1400 Old Country Road, Suite 206 Westbury, NY 11590
|
|
9,523,812
|
|
4,211,983
|
|
5,311,829
|
|
6.94
|
%
|
Common
|
|
Professional
Traders Fund, LLC(4)
1400 Old Country Road, Suite 206 Westbury, NY 11590
|
|
1,904,781
|
|
842,417
|
|
1,062,364
|
|
1.47
|
%
|
(1)
|
Assumes
(i) that the conversion of the selling stockholder’s convertible
promissory notes and the exercise of warrants held by the selling
stockholders has already taken place and (ii) that such conversion
or
exercise took place as of February 28, 2008 at a price of $.35 as
that
price is the highest price of conversion that the notes could convert
even
though the stock price might be
higher.
|
(2)
|
Based
on 71,242,191 shares of common stock issued and outstanding as of
February
28, 2007. Except as otherwise indicated, we believe that the beneficial
owners of the common stock listed above, based on information furnished
by
such owners, have sole investment and voting power with respect to
such
shares. Shares of common stock which the beneficial owner has the
right to
acquire within 60 days from warrants, rights, options, conversion
privileges and similar obligations, are deemed outstanding for purposes
of
computing the percentage ownership of the person holding such obligations,
but are not deemed outstanding for purposes of computing the percentage
ownership of any other person.
|
(3)
|
Professional
Offshore Opportunity Fund, Ltd. is majority owned by
Howard Berger and Marc Swickle,
who have investment and voting control.
|
(4)
|
Professional
Traders Fund, LLC is majority owned by
Howard Berger and Marc Swickle,
who have investment and voting control.
|
·
|
on
one or more exchanges or in the over-the-counter market (including
the OTC
Bulletin Board); or
|
·
|
in
privately negotiated transactions.
|
1.
|
engage
in any stabilization activities in connection with the
shares;
|
2.
|
effect
any sale or distribution of the shares until after the prospectus
shall
have been appropriately amended or supplemented, if required, to
describe
the terms of the sale or distribution;
and
|
3.
|
bid
for or purchase any of the shares or rights to acquire the shares
or
attempt to induce any person to purchase any of the shares or rights
to
acquire the shares, other than as permitted under the Securities
Exchange
Act of 1934.
|
Name
|
Age
|
Position
Held with our Company
|
||
Jeffrey
Eisenberg
|
42
|
Director,
Chief Executive Officer and President
|
||
William
Schloth
|
44
|
Director
and Chief Financial officer
|
||
Howard
Kaplan
|
30
|
Chief
Operating Officer
|
||
Bryan
Eisenberg
|
37
|
Director
and Executive Vice President of Intellectual Property
|
||
John
Quarto-Von Tivadar
|
43
|
Chief
Scientist
|
Title of
Class
|
Name and Address of Beneficial
Owner
|
Position with the Company
|
Amount and
Nature of
Beneficial
Ownership(1)
|
Percentage
of Class(1)
|
||||
Common
|
Eisenberg
Holdings, LLC(2)
c/o
Jeffrey Eisenberg
2401
East 23rd
Street
Brooklyn,
NY 11235
|
Jeffrey
Eisenberg
Director,
President & CEO
Bryan
Eisenberg
Executive
Vice President
and Director
|
36,681,883
|
48.42%
|
||||
Common
|
William
Schloth(3)
80
Mountain Laurel Road
Fairfield,
CT 06824
|
Director
and CFO
|
5,042,906
|
6.66%
|
||||
Common
|
John
Quarto-Von Tivadar
549
Morgan Avenue
Brooklyn,
NY 11222
|
Chief
Scientist
|
4,205,254
|
5.09%
|
||||
Common
|
Howard
Kaplan(4)
184
Sackett Street
Brooklyn,
NY 11231
|
Chief
Operating Officer
|
2,010,590
|
2.65%
|
||||
Common
|
Roy
& Pennie Williams
16221
Crystal Hills Drive
Austin,
TX 78737
|
5%
stockholder
|
4,205,254
|
5.09%
|
||||
Common
|
Directors
and Executive Officers as a Group (5 persons)
|
|
47,940,633
|
62.82%
|
(1)
|
Based
on 71,242,191 shares of common stock issued and outstanding as of
February
28, 2008. Except as otherwise indicated, we believe that the beneficial
owners of the common stock listed above, based on information furnished
by
such owners, have sole investment and voting power with respect to
such
shares, subject to community property laws where applicable. Beneficial
ownership is determined in accordance with the rules of the Securities
and
Exchange Commission and generally includes voting or investment power
with
respect to securities. Shares of common stock subject to options
or
warrants currently exercisable, or exercisable within 60 days, are
deemed
outstanding for purposes of computing the percentage ownership of
the
person holding such option or warrants, but are not deemed outstanding
for
purposes of computing the percentage ownership of any other
person.
|
(2)
|
Eisenberg
Holdings, LLC is wholly owned by Jeffrey Eisenberg, our CEO and President,
Bryan Eisenberg, our Executive Vice President of Intellectual Property,
and Esther Eisenberg. Bryan and Jeffrey Eisenberg are the managing
members
of the LLC and have split voting and investment
control.
|
(3)
|
Includes
3,017,813 fully vested stock options. The remaining balance of 2,025,093
shares includes, on an as-converted basis using a multiple of 9.25:
(a) 18,929 original shares of Future Now, Inc. owned by Fintech Group
LLC., an entity owned 100% by Mr. Schloth, and (b) 200,000 shares
owned directly by Mr. Schloth, acquired through the exercise of
options..
|
(4)
|
Includes
1,496,701 fully vested stock
options.
|
1.
|
Low
customer conversion rates(1 );
|
2.
|
High
costs of customer acquisition(2 );
and
|
3.
|
Poor
customer retention rates(3 ).
|
(1)
|
State
of Retailing Online 2007, conducted by Forrester Research for the
Shop.org
arm of the National Retail Federation reports average conversion
rates of
3.1%. comScore, Inc. reports 2007 online commerce spending at $188B.
For
every additional 1 percentage point retailers add to their overall
conversion rate, they stand to collectively add over $60B in
revenue.
|
(2)
|
Internet
Advertising Bureau reports, in a study conducted by PricewaterhouseCoopers
LLP, that 2007 online ad revenues will top $20B. Record revenues
confirmed
through the first 3 quarters of 2007 total $15.2B. Online customer
acquisition costs are directly attributable to the cost of the
media
required to deliver traffic.
|
(3)
|
Poor
customer retention rates are most often measured by subscription
businesses in terms of their churn rate. One example company, Netflix,
the
leader in their space reported a year end (6/30/07) churn of 63.4%
of
their customer base. Netflix also reported total revenue of $1.25B.
To
this one company alone, their problem with poor customer retention
has an
opportunity cost of over $2B.
|
·
|
ability
to enter into relationships with
marketers;
|
·
|
ability
to provide simple, cost-effective and reliable
solutions;
|
·
|
timely
development and marketing of new services;
and
|
·
|
ability
to manage rapidly changing technologies, frequent new service
introductions and evolving industry
standards.
|
·
|
development,
introduction and market acceptance of new or enhanced services by
our
competitors;
|
·
|
changes
in pricing policies of our
competitors;
|
·
|
entry
of new competitors in the market;
|
·
|
ability
of marketers to provide simple, cost-effective and reliable promotions;
and
|
·
|
market
economy’s impact on our clients’ marketing
budgets.
|
· |
there
is persuasive evidence of an
arrangement;
|
· |
the
service has been provided to the
customer;
|
· |
the
collection of the fees is reasonably assured;
and
|
· |
the
amount of fees to be paid by the customer is fixed or
determinable.
|
Quarter
Ended(1)
|
High
|
Low
|
|||||
March
31, 2007
|
N/A
|
N/A
|
|||||
June
30, 2007
|
$
|
1.80
|
$
|
1.80
|
|||
September
30, 2007(2)
|
$
|
0.67
|
$
|
0.16
|
|||
December
31, 2007
|
$
|
1.01
|
$
|
0.15
|
(1)
|
Our
common stock received approval for quotation on March 23, 2007. The
first
trade occurred June 25, 2007.
|
(2)
|
Gives
effect to a 12:1 stock split that occurred on July 24,
2007.
|
Plan category
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights(1)
(a)
|
Weighted-average
exercise price of
outstanding options,
warrants and rights(1)
(b)
|
Number of securities
remaining available for
future issuance under
equity compensation
plans (excluding
securities reflected in
column (a))
(c)
|
|||||||
Equity
compensation plans approved by security holders
|
N/A
|
N/A
|
N/A
|
|||||||
Equity
compensation plans not approved by security holders
|
210,190
|
$
|
0.75
|
N/A
|
||||||
Total
|
210,190
|
$
|
0.75
|
|
(1)
|
(a)
and (b) are presented as if not adjusted in quantity and price for
the
share exchange that took place on October 30,
2007.
|
Name and Principal
Position
|
Year(*)
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compen-sation
($)
|
Non-qualified
Deferred
Compen-sation
Earnings
($)
|
All Other
Compen-sation
($)
|
Total
($)
|
|||||||||||||||||||
Jeffrey
Eisenberg
|
2007
|
135,612
|
0
|
0
|
0
|
0
|
0
|
135,612
|
||||||||||||||||||||
Director,
Chief Executive Officer and President
|
2006
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||
Bryan
Eisenberg
|
2007
|
135,612
|
0
|
0
|
0
|
0
|
0
|
135,612
|
||||||||||||||||||||
Director
and Executive Vice President of Intellectual Property
|
2006
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||
William
Schloth
|
2007
|
107,315
|
0
|
0
|
0
|
0
|
0
|
107,315
|
||||||||||||||||||||
Chief
Financial Officer and Director
|
2006
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
Page
|
|
AUDITED
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER
31, 2006
AND 2005
|
|
Report
of Independent Registered Public Accounting Firm for the years
ended
December 31, 2006 and 2005
|
F–1
|
Consolidated
Balance Sheets for the Years Ended December 31, 2006 and
2005
|
F–2
|
Consolidated
Statements of Income for the Years Ended December 31, 2006 and
2005
|
F–3
|
Consolidated
Statements of Changes in Stockholders’ Equity (Deficit) for the Years
Ended December 31, 2006 and 2005
|
F–4
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2006
and
2005
|
F–5
|
Notes
to Financial Statements for the Years Ended December 31, 2006
and
2005
|
F–6
|
AUDITED
CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED JUNE
30,
2007
|
|
Report
of Independent Registered Public Accounting Firm for the six
months ended
June 30, 2007
|
F–18
|
Consolidated
Balance Sheet for the Period Ended June 30, 2007
|
F–19
|
Consolidated
Statements of Income for the Six Months Ended June 30, 2007 (Audited)
and
June 30, 2006 (Unaudited)
|
F–20
|
Consolidated
Statements of Changes in Stockholders’ Equity (Deficit) for the Period
Ended June 30, 2007
|
F–21
|
Consolidated
Statements of Cash Flows for the Six Months Ended June 30, 2007
(Audited)
and June 30, 2006 Unaudited
|
F–22
|
Notes
to Financial Statements as of June 30, 2007
|
F–23
|
UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED DECEMBER
31,
2007 AND 2006
|
|
Consolidated
Balance Sheet (Unaudited) as of December 31, 2007
|
F–34
|
Consolidated
Statements of Operations (Unaudited) for the Three Months and
Six Months
Ended December 31, 2007 and 2006
|
F–35
|
Consolidated
Statement of Changes in Stockholders’ Equity (Deficit) (Unaudited) for the
Six Months Ended December 31, 2007
|
F–36
|
Consolidated
Statements of Cash Flows (Unaudited) for the Six Months Ended
December 31,
2007 and 2006
|
F–37
|
Notes
to Consolidated Financial Statements (Unaudited) as of December
31,
2007
|
F–38
|
|
Dec
31,
|
||||||
|
2006
|
2005
|
|||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
and cash equivalents
|
$
|
264,113
|
$
|
311,967
|
|||
Accounts
receivable, net
|
104,000
|
130,959
|
|||||
Note
receivable
|
–
|
7,100
|
|||||
Income
tax receivable
|
13,253
|
–
|
|||||
TOTAL
CURRENT ASSETS
|
381,366
|
450,026
|
|||||
|
|||||||
Other
assets
|
5,881
|
11,288
|
|||||
Deferred
tax asset
|
28,348
|
81,631
|
|||||
TOTAL
ASSETS
|
$
|
415,595
|
$
|
542,945
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
49,306
|
$
|
246,927
|
|||
Deferred
revenue
|
27,511
|
–
|
|||||
Income
tax payable
|
–
|
15,576
|
|||||
TOTAL
CURRENT LIABILITIES
|
76,817
|
262,503
|
|||||
|
|||||||
Deferred
licensing fees
|
36,905
|
44,048
|
|||||
TOTAL
LIABILITIES
|
113,722
|
306,551
|
|||||
|
|
|
|||||
Minority
interest in subsidiary
|
–
|
219,919
|
|||||
|
|||||||
STOCKHOLDERS’
EQUITY:
|
|||||||
Preferred
stock, $.001 par value, 5,000,000 shares authorized, none issued
and
outstanding
|
–
|
–
|
|||||
Subscription
receivable
|
(800
|
)
|
(1,360
|
)
|
|||
Common
stock, $.001 par value, 10,000,000 shares authorized, 4,800,000
and
4,000,000 shares issued and outstanding as of December 31, 2006
and 2005,
respectively
|
4,800
|
4,000
|
|||||
Additional
paid–in capital
|
218,114
|
–
|
|||||
Retained
earnings
|
79,759
|
13,835
|
|||||
TOTAL
STOCKHOLDERS’ EQUITY
|
301,873
|
16,475
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
415,595
|
$
|
542,945
|
|
Twelve Months Ended
Dec 31, |
||||||
|
2006
(as
restated) |
2005
(as
restated) |
|||||
Revenues:
|
|||||||
Custom
Consulting
|
$
|
716,747
|
$
|
888,193
|
|||
Productized
consulting
|
464,000
|
132,800
|
|||||
Licensing
and training
|
238,242
|
143,569
|
|||||
Product
and content sales
|
108,650
|
42,997
|
|||||
Total
Revenues
|
1,527,639
|
1,207,559
|
|||||
Cost
of Revenues
|
601,379
|
501,147
|
|||||
Gross
Profit
|
926,260
|
706,412
|
|||||
|
|||||||
Operating
expenses:
|
|||||||
Marketing
and sales
|
6,421
|
-
|
|||||
Related
party transactions
|
110,100
|
100,950
|
|||||
General
and administrative
|
650,628
|
479,783
|
|||||
Total
operating expenses
|
767,149
|
580,733
|
|||||
|
|||||||
Net
operating income
|
159,111
|
125,679
|
|||||
|
|||||||
Other
(income) expenses
|
|||||||
Interest
(income) expense
|
(4,241
|
)
|
(3,365
|
)
|
|||
Other
(income) expense
|
1,722
|
96
|
|||||
Publishing
and book promotion, net of sales
|
40,038
|
76,378
|
|||||
Total
operating expenses
|
37,518
|
73,109
|
|||||
|
|||||||
Minority
interest in income of consolidated subsidiary
|
-
|
2,261
|
|||||
|
|||||||
Income
before taxes
|
121,593
|
54,831
|
|||||
Income
tax
|
55,669
|
18,232
|
|||||
|
|||||||
Net
income
|
$
|
65,924
|
$
|
36,599
|
|||
|
|||||||
Earnings
Per Share
|
|||||||
Net
income per share – basic and diluted
|
$
|
0.00
|
$
|
0.00
|
|||
|
|||||||
Weighted
average shares
outstanding
|
71,242,191
|
71,242,191
|
|
Preferred Stock
|
Common
|
Paid-In
Capital |
Sub
Rec’d |
Retained
Earnings (Deficit) |
Stockholders’
Equity (Deficit) |
|||||||||||||||||||
|
Shares
|
Par
Value
|
Shares
|
Par
Value
|
|
|
|
|
|||||||||||||||||
Balance
December 31, 2004
|
-
|
-
|
4,000,000
|
$
|
4,000
|
$
|
-
|
$
|
(1,360
|
)
|
$
|
(22,764
|
)
|
$
|
(20,124
|
)
|
|||||||||
|
|||||||||||||||||||||||||
Net
Income for Period
|
-
|
-
|
-
|
-
|
-
|
-
|
36,599
|
36,599
|
|||||||||||||||||
|
|||||||||||||||||||||||||
Balance
December 31, 2005
|
-
|
-
|
4,000,000
|
$
|
4,000
|
$
|
-
|
$
|
(1,360
|
)
|
$
|
13,835
|
$
|
16,475
|
|||||||||||
|
|||||||||||||||||||||||||
Share
Exchange
|
-
|
-
|
800,000
|
800
|
218,114
|
560
|
-
|
219,474
|
|||||||||||||||||
|
|||||||||||||||||||||||||
Net
Income for Period
|
-
|
-
|
-
|
-
|
-
|
-
|
65,924
|
65,924
|
|||||||||||||||||
|
|||||||||||||||||||||||||
Balance,
December 31, 2006
|
-
|
-
|
4,800,000
|
$
|
4,800
|
$
|
218,114
|
$
|
(800
|
)
|
$
|
79,759
|
$
|
301,873
|
|
Twelve Months Ended
Dec. 31, |
||||||
|
2006
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
(as
restated
|
)
|
|||||
Net
Income
|
$
|
65,924
|
$
|
36,599
|
|||
Adjustments
to reconcile net income (loss) to cash used in operating
activities:
|
|||||||
Change
in deferred tax asset (liability)
|
53,283
|
(4,809
|
)
|
||||
Provision
for doubtful accounts
|
(7,500
|
)
|
(1,306
|
)
|
|||
Write
off of capitalized software costs
|
–
|
25,000
|
|||||
Minority
interest in subsidiaries
|
–
|
(2,261
|
)
|
||||
|
|||||||
Change
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
34,459
|
(28,193
|
)
|
||||
Other
assets
|
(131
|
)
|
12,179
|
||||
Prepaid
expenses
|
–
|
40,857
|
|||||
Income
tax receivables/payable
|
(28,829
|
)
|
4,701
|
||||
Accounts
payable and accrued expenses
|
(196,361
|
)
|
(159,594
|
)
|
|||
Deferred
revenue
|
27,511
|
(3,500
|
)
|
||||
Security
deposit
|
5,538
|
(1,938
|
)
|
||||
Other
Liabilities
|
(7,143
|
)
|
3,191
|
||||
Net
cash used in operating activities
|
$
|
(53,249
|
)
|
$
|
(104,074
|
)
|
|
|
|||||||
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|||||||
Proceeds
from (issuance of) note receivable
|
7,100
|
(2,100
|
)
|
||||
Net
cash provided by investing activities
|
$
|
7,100
|
$
|
(2,100
|
)
|
||
|
|||||||
CASH
FLOW FROM FINANCING ACTIVITIES:
|
|||||||
Dividend
Payment
|
(1,705
|
)
|
–
|
||||
Net
cash used in financing activities
|
$
|
(1,705
|
)
|
$
|
–
|
||
|
|||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(47,854
|
)
|
(81,174
|
)
|
|||
|
|||||||
CASH
AND CASH EQUIVALENTS at beginning of period
|
311,967
|
393,141
|
|||||
CASH
AND CASH EQUIVALENTS at end of period
|
$
|
264,113
|
$
|
311,967
|
|||
|
|||||||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
–
|
–
|
|||||
Income
taxes
|
32,961
|
23,042
|
|||||
|
|||||||
Supplemental
schedule of non–cash investing and financing activities
|
|||||||
Issuance
of 800,000 common shares for share exchange with minority interest
stockholders of IPLG:
|
|||||||
Common
stock
|
800
|
–
|
|||||
Additional
paid in capital
|
218,114
|
–
|
|||||
Subscription
receivable
|
560
|
–
|
·
|
there
is persuasive evidence of an
arrangement;
|
·
|
the
service has been provided to the
customer;
|
·
|
the
collection of the fees is reasonably assured;
and
|
·
|
the
amount of fees to be paid by the customer is fixed or
determinable.
|
|
Twelve Months Ended
Dec 31
|
||||||
|
2006
|
2005
|
|||||
Income
before income taxes
|
121,593
|
54,831
|
|
Twelve Months Ended
Dec 31
|
||||||
|
2006
|
2005
|
|||||
Current
|
|
|
|||||
Federal
|
$ | 0 |
$
|
10,521
|
|||
State
& Local
|
1,186 |
6,106
|
|||||
Local
|
1,200 |
6,415
|
|||||
Total
current tax provision
|
$ | 2,386 |
$
|
23,042
|
|||
|
|||||||
Deferred
|
|||||||
Federal
|
$ | 46,623 |
$
|
(4,274
|
)
|
||
State
|
6,660 |
(536
|
|||||
Local
|
0 |
0
|
|||||
Total
deferred tax provision(benefit)
|
53,283 |
(4,810
|
)
|
||||
Total
tax provision
|
$ | 55,669 |
$
|
18,232
|
|
Twelve
Months Ended
December
31,
|
||||||
|
2006
|
2005
|
|||||
Deferred
Tax Assets:
|
|
|
|||||
Net
operating loss carry-forward
|
$ | 20,848 |
$
|
80,595
|
|||
Allowance
for doubtful accounts
|
7,500 |
1,036
|
|||||
Less:
valuation allowance
|
0 |
0
|
|||||
Net
deferred tax assets
|
28,348 |
81,631
|
|||||
|
|||||||
Deferred
tax liabilities:
|
|||||||
Prepaid
expenses
|
0 |
0
|
|||||
Equipment
and property
|
0 |
0
|
|||||
Intangibles
|
|||||||
Net
deferred tax asset/(liability)
|
$ | 28,348 |
$
|
81,631
|
|
Twelve Months Ended
December 31,
|
||||||
|
2006
|
2005
|
|||||
Expected
income tax (benefit) at statutory rate of 35%
|
$ | 42,557 |
$
|
19,191
|
|||
State
and local tax (benefit), net of federal
|
12,814 |
(7,756
|
)
|
||||
|
|||||||
Other:
|
|||||||
Meals
& Entertainment
|
298 |
6,797
|
|||||
Other
|
0 |
0
|
|||||
Income
tax expense
|
$ | 55,669 |
$
|
18,232
|
-
|
earnings
per share data and weighted average shares information has been
disclosed
on the face of the Statement of
Operations;
|
-
|
related
party transaction information as described in Note 6 has been separately
disclosed in the operating expense section on the face of the Statement
of
Operations;
|
-
|
reclassified
the write-off of capitalized software from investing to operating
activities on the face of the Statement of Cash Flows;
and
|
- |
revised
Note 1 to better disclose the nature of the Company’s
business.
|
ASSETS
|
|
|||
CURRENT
ASSETS:
|
|
|||
Cash
and cash equivalents
|
$
|
640,041
|
||
Accounts
receivable, net
|
322,442
|
|||
Income
tax receivable
|
7,481
|
|||
TOTAL
CURRENT ASSETS
|
969,964
|
|||
|
||||
Fixed
assets, net
|
5,300
|
|||
Investment
in unconsolidated subsidiary, at cost
|
82,000
|
|||
Deferred
offering costs
|
73,013
|
|||
Deferred
tax asset
|
68,294
|
|||
Other
assets
|
2,731
|
|||
TOTAL
ASSETS
|
$
|
1,201,302
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
CURRENT
LIABILITIES:
|
||||
Accounts
payable and accrued expenses
|
$
|
212,189
|
||
Deferred
revenue
|
27,600
|
|||
TOTAL
CURRENT LIABILITIES
|
239,789
|
|||
|
||||
Deferred
licensing fees
|
33,334
|
|||
Convertible
debentures, net of discount
|
537,758
|
|||
TOTAL
LIABILITIES
|
810,881
|
|||
|
||||
STOCKHOLDERS'
EQUITY:
|
||||
Preferred
stock, $.001 par value, 5,000,000 shares authorized, none issued
and
outstanding
|
–
|
|||
Subscription
receivable
|
(800
|
)
|
||
Common
stock, $.001 par value, 10,000,000 shares authorized, 4,800,000 shares
issued and outstanding
|
4,800
|
|||
Additional
paid-in capital
|
324,700
|
|||
Retained
earnings
|
61,721
|
|||
TOTAL
STOCKHOLDERS’ EQUITY
|
390,421
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
1,201,302
|
Six
Months Ended June 30,
|
|||||||
|
2007
|
2006
|
|||||
|
(Audited)
|
(Unaudited)
|
|||||
Revenues:
|
|
|
|||||
Custom
Consulting
|
$
|
510,411
|
$
|
408,472
|
|||
Productized
consulting
|
518,387
|
194,935
|
|||||
Licensing
and training
|
187,210
|
127,826
|
|||||
Product
and content sales
|
15,338
|
0
|
|||||
Total
Revenues
|
$
|
1,231,346
|
731,233
|
||||
|
|||||||
Cost
of Revenues
|
323,927
|
163,228
|
|||||
Gross
Profit
|
907,419
|
568,005
|
|||||
|
|||||||
Operating
expenses:
|
|||||||
Marketing
and sales
|
40,987
|
1,035
|
|||||
Related
party transactions
|
60,000
|
30,345
|
|||||
General
and administrative
|
837,731
|
482,881
|
|||||
|
|||||||
Total
operating expenses
|
938,718
|
514,261
|
|||||
|
|
||||||
Net
operating income (loss)
|
(31,299
|
)
|
53,744
|
||||
|
|||||||
Other
(income) expenses
|
|||||||
Interest
(income) expense
|
19,820
|
(2,521
|
)
|
||||
Other
expense
|
3,360
|
1,612
|
|||||
Publishing
and book promotion(net of sales)
|
2,883
|
200,052
|
|||||
Total
other expenses
|
26,063
|
199,143
|
|||||
|
|||||||
Loss
before taxes
|
(57,362
|
)
|
(145,399
|
)
|
|||
Income
tax benefit
|
39,324
|
56,246
|
|||||
|
|||||||
Net
loss
|
$
|
(18,038
|
)
|
$
|
(89,153
|
)
|
|
|
|||||||
Net
(loss) income per share - basic and diluted
|
(0.00
|
)
|
(0.00
|
)
|
|||
|
|||||||
Weighted
number
of common shares outstanding - basic
|
71,242,191
|
71,242,191
|
|
Preferred Stock
|
Common
|
Retained
|
Stockholders'
|
|||||||||||||||||||||
|
Shares
|
Par
Value
|
Shares
|
Par
Value
|
Paid-In
Capital
|
Sub
Rec'd
|
Earnings
(Deficit)
|
Equity
Deficit)
|
|||||||||||||||||
Balance,
December 31, 2006
|
0
|
–
|
4,800,000
|
$
|
4,800
|
$
|
218,114
|
$
|
(800
|
$
|
79,759
|
$
|
301,873
|
||||||||||||
|
|||||||||||||||||||||||||
Net
Loss for Period
|
(18,038
|
(18,038
|
)
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||
Warrants
issued for deferred offering costs
|
14,212
|
14,212
|
|||||||||||||||||||||||
Warrants
issued for debt discount in convertible debt offering
|
|
|
|
|
92,374
|
|
|
92,374
|
|||||||||||||||||
|
|||||||||||||||||||||||||
Balance,
June 30, 2007
|
0
|
–
|
4,800,000
|
$
|
4,800
|
$
|
324,700
|
$
|
(800
|
$
|
61,721
|
$
|
390,421
|
|
Six Months Ended June 30,
|
||||||
|
2007
(Audited)
|
2006
(Unaudited)
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
Income (Loss)
|
$
|
(18,038
|
)
|
$
|
(89,152
|
)
|
|
Adjustments
to reconcile net income (loss) to cash used in operating
activities:
|
|||||||
|
|||||||
Change
in deferred tax asset
|
(39,945
|
)
|
(58,159
|
)
|
|||
Provision
for doubtful accounts
|
42,500
|
–
|
|||||
Minority
interest in subsidiaries
|
–
|
(24,999
|
)
|
||||
Depreciation
|
2,500
|
||||||
Amortization
of debt discount
|
5,132
|
–
|
|||||
Amortization
of deferred offering costs
|
4,295
|
–
|
|||||
|
|||||||
Change
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(260,942
|
)
|
(102,644
|
)
|
|||
Other
assets
|
(141,667
|
)
|
37,479
|
||||
Income
tax receivables/payable
|
5,772
|
(8,640
|
)
|
||||
Accounts
payable and accrued expenses
|
159,310
|
148,128
|
|||||
Deferred
revenue
|
(89
|
)
|
24,834
|
||||
Security
deposit
|
(100
|
)
|
(50
|
)
|
|||
Net
cash provided by (used in) operating activities
|
$
|
(241,272
|
)
|
$
|
(73,203
|
)
|
|
|
|||||||
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|||||||
Proceeds
from note receivable
|
–
|
7,100
|
|||||
Purchase
of fixed assets
|
(7,800
|
)
|
|||||
Net
cash provided by (used in) investing activities
|
$
|
(7,800
|
)
|
$
|
7,100
|
||
|
|||||||
CASH
FLOW FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from issuance of convertible debentures
|
625,000
|
–
|
|||||
Net
cash provided by financing activities
|
$
|
625,000
|
$
|
–
|
|||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
375,927
|
(66,103
|
)
|
||||
|
|||||||
CASH
AND CASH EQUIVALENTS at beginning of period
|
264,113
|
311,967
|
|||||
CASH
AND CASH EQUIVALENTS at end of period
|
$
|
640,041
|
$
|
245,864
|
|||
|
|||||||
Supplemental
disclosure of cash flow information
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
–
|
–
|
|||||
Income
Taxes
|
869
|
11,450
|
|||||
|
|||||||
Supplemental
schedule of non-cash investing and financing
activities
|
|||||||
Deferred
offering warrant costs
|
14,212
|
–
|
|||||
Debt
discount on convertible notes
|
92,374
|
–
|
·
|
there
is persuasive evidence of an
arrangement;
|
·
|
the
service has been provided to the
customer;
|
·
|
the
collection of the fees is reasonably assured;
and
|
·
|
the
amount of fees to be paid by the customer is fixed or
determinable.
|
|
Warrants
Outstanding
|
|
Weighted
Average
Exercise Prices
|
|
Weighted Average
Remaining
Contractual Term
(years)
|
|||||
Balance
at December 31, 2006
|
0
|
$
|
0.00
|
|||||||
Issued
or obligated to be issued
|
210,190
|
0.75
|
||||||||
Exercised
|
0
|
0.00
|
||||||||
Expired
|
0
|
0.00
|
|
|||||||
Balance
at June 30, 2007
|
210,190
|
0.75
|
7.0
|
|||||||
Vested
and expected to vest at June 30, 2007
|
210,190
|
0.75
|
7.0
|
|||||||
Exercisable
at June 30, 2007
|
210,190
|
0.75
|
7.0
|
|
Six
Months Ended
June
30,
|
||||||
|
2007
|
2006
|
|||||
Loss
before income taxes
|
$
|
(57,362
|
)
|
$
|
(145,399
|
)
|
|
Six
Months Ended
June
30,
|
||||||
|
2006
|
2005
|
|||||
Current
|
|||||||
Federal
|
–
|
–
|
|||||
State
|
(300
|
)
|
(975
|
)
|
|||
Local
and franchise
|
(321
|
)
|
(938
|
)
|
|||
Total
current tax provision
|
(621
|
)
|
(1,913
|
)
|
|||
|
|||||||
Deferred
|
|||||||
Federal
|
34,952
|
50,889
|
|||||
State
|
4,993
|
7,270
|
|||||
Local
and franchise
|
–
|
–
|
|||||
Total
deferred tax benefit
|
39,945
|
58,159
|
|||||
|
|||||||
Total
tax benefit
|
$
|
39,324
|
$
|
56,246
|
|
June
30,
2007
|
|||
Temporary
differences:
|
||||
Deferred
Tax Assets:
|
||||
Net
operating loss carry-forward
|
45,918
|
|||
Allowance
for doubtful accounts
|
22,375
|
|||
Less:
valuation allowance
|
–
|
|||
Net
deferred tax assets
|
68,293
|
|
Six Months Ended June 30,
|
||||||
|
2007
|
2006
|
|||||
Expected
income tax benefit at statutory rate of 35%
|
$
|
20,077
|
$
|
50,889
|
|||
State
and local tax benefit, net of federal
|
8,891
|
10,625
|
|||||
|
|||||||
Other:
|
|||||||
Meals
& Entertainment
|
(4,519
|
)
|
(5,268
|
)
|
|||
Other
|
14,875
|
–
|
|||||
Income
tax benefit
|
$
|
39,324
|
$
|
56,246
|
ASSETS
|
||||
CURRENT
ASSETS:
|
||||
Cash
and cash equivalents
|
$
|
1,559,486
|
||
Accounts
receivable, net
|
268,187
|
|||
Other
current assets
|
9,600
|
|||
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
|
|||||||||||||||||||||||
Par
|
Par
|
Paid-In
|
Sub
|
Earnings
|
Stockholders'
|
||||||||||||||||||||
Shares
|
Value
|
Shares
|
Value
|
Capital
|
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.
|
(1)
|
a
willful failure to deal fairly with the company or its shareholders
in
connection with a matter in which the director has a material conflict
of
interest;
|
(2)
|
a
violation of criminal law (unless the director had reasonable cause
to
believe that his or her conduct was lawful or no reasonable cause
to
believe that his or her conduct was
unlawful);
|
(3)
|
a
transaction from which the director derived an improper personal
profit;
and
|
(4)
|
willful
misconduct.
|
(1)
|
such
indemnification is expressly required to be made by
law;
|
(2)
|
the
proceeding was authorized by our Board of
Directors;
|
(3)
|
such
indemnification is provided by us, in our sole discretion, pursuant
to the
powers vested us under Nevada law;
or
|
(4)
|
such
indemnification is required to be made pursuant to the
bylaws.
|
Registration
Fees
|
$
|
99
|
||
Transfer
Agent Fees
|
1,000
|
|||
Legal
Fees and Expenses
|
10,000
|
|||
Printing
and Engraving Expenses
|
2,000
|
|||
Accounting
Fees and Expenses
|
4,000
|
|||
Miscellaneous
|
5,000
|
|||
Total
|
$
|
25,099
|
·
|
A
10% convertible promissory note with a principal amount of $500,000
and an
amended maturity date of September 30, 2007 was issued on January
26,
2006.
|
·
|
A
10% convertible promissory note with a principal amount of $500,000
and an
amended maturity date of September 30, 2007 was issued on June 15,
2006.
|
·
|
A
10% convertible promissory note with a principal amount of $500,000
and a
maturity date of September 30, 2007 was issued on September 19,
2006.
|
·
|
A
4% convertible promissory note with a principal amount of $1,000,000
and a
maturity date of September 30, 2007 was issued on October 13,
2006.
|
Exhibit
No.
|
Description
|
3.1
|
Articles
of Incorporation (previously filed as Exhibit 3.1 to the Company’s
registration statement on Form SB-2, filed with the Securities and
Exchange Commission (the “Commission”) on July 27,
2006.)
|
|
3.1a
|
Certificate
of Amendment to Articles of Incorporation (previously filed as Exhibit
3.1
to the Company’s current report on Form 8-K filed with the Commission on
July 24, 2007.)
|
|
|
||
3.2
|
Bylaws
(previously filed as Exhibit 3.2 to the Company’s registration statement
on Form SB-2, filed with the Commission on July 27,
2006.)
|
|
4.1
|
Specimen
Stock Certificate (previously filed as Exhibit 4.1 to the Company’s
registration statement on Form SB-2, filed with the Commission on
July 27,
2006.)
|
|
5.1*
|
Legal
Opinion of Gersten Savage LLP
|
|
10.1
|
Share
Exchange Agreement, dated October 30, 2007, by and between Future
Now
Group Inc., Future Now, Inc., and the former stockholders of Future
Now,
Inc. (previously filed as Exhibit 10.1 to the Company’s current report on
Form 8-K filed with the Commission on November 6,
2007.)
|
|
10.2
|
Securities
Purchase Agreement, dated October 30, 2007 (previously filed as Exhibit
10.2 to the Company’s current report on Form 8-K filed with the Commission
on November 6, 2007.)
|
|
10.3
|
Registration
Rights Agreement, dated October 30, 2007 (previously filed as Exhibit
10.3
to the Company’s current report on Form 8-K filed with the Commission on
November 6, 2007.)
|
|
10.4
|
Security
Agreement, dated October 30, 2007 (previously filed as Exhibit 10.4
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.5
|
Pledge
Agreement, dated October 30, 2007 (previously filed as Exhibit 10.5
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.6
|
Warrant
Agreement W1-1 with Professional Offshore Opportunity Fund Ltd.
(previously filed as Exhibit 10.6 to the Company’s current report on Form
8-K filed with the Commission on November 6, 2007.)
|
|
10.7
|
Warrant
Agreement W1-2 with Professional Traders Fund LLC. (previously filed
as
Exhibit 10.7 to the Company’s current report on Form 8-K filed with the
Commission on November 6, 2007.)
|
|
10.8
|
Warrant
Agreement W2-1 with Professional Offshore Opportunity Fund Ltd.
(previously filed as Exhibit 10.8 to the Company’s current report on Form
8-K filed with the Commission on November 6,
2007.)
|
Exhibit
No.
|
Description
|
10.9
|
Warrant
Agreement W2-2 with Professional Traders Fund LLC. (previously filed
as
Exhibit 10.9 to the Company’s current report on Form 8-K filed with the
Commission on November 6, 2007.)
|
|
10.10
|
Secured
Convertible Note Agreement with Professional Offshore Opportunity
Fund
Ltd. (previously filed as Exhibit 10.10 to the Company’s current report on
Form 8-K filed with the Commission on November 6,
2007.)
|
|
10.11
|
Secured
Convertible Note Agreement with Professional Traders Fund LLC. (previously
filed as Exhibit 10.11 to the Company’s current report on Form 8-K filed
with the Commission on November 6, 2007.)
|
|
10.12
|
Promissory
Note - Howard Kaplan (previously filed as Exhibit 10.12 to the Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
10.13
|
Promissory
Note - William Schloth (previously filed as Exhibit 10.13 to the
Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
10.14
|
Form
of Original Investment Agreements with Bridge Investors (previously
filed
as Exhibit 10.14 to the Company’s current report on Form 8-K filed with
the Commission on November 6, 2007.)
|
|
10.15
|
Form
of Arrangement with Original Bridge Investors for Amendments to Original
Investment Agreements (previously filed as Exhibit 10.15 to the Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
|
||
10.16
|
Office
Lease Agreement Dated September 1, 2007 for Occupancy December 15,
2007
(previously filed as Exhibit 10.16 to the Company’s current report on Form
8-K filed with the Commission on November 6, 2007.)
|
|
10.17
|
Employment
Agreement - Jeffrey Eisenberg (previously filed as Exhibit 10.17
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.18
|
Employment
Agreement - Bryan Eisenberg (previously filed as Exhibit 10.18 to
the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.19
|
Employment
Agreement - William Schloth (previously filed as Exhibit 10.19 to
the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.20
|
Employment
Agreement - Howard Kaplan (previously filed as Exhibit 10.20 to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.21
|
Employment
Agreement - John Quarto-Von Tivadar (previously filed as Exhibit
10.21 to
the Company’s current report on Form 8-K filed with the Commission on
November 6, 2007.)
|
|
10.22**
|
Limited
Term License Agreement and Territory License Agreement entered into
with
Alkemi International Pty Ltd.
|
Exhibit
No.
|
Description
|
10.23**
|
Call
Option Deed entered into with Alkemi International Pty
Ltd.
|
|
10.24**
|
Shareholder
Deed entered into with Nathan John Stewart and Alkemi International
Pty
Ltd.
|
|
21
|
Subsidiaries
of the Small Business Issuer (previously filed as Exhibit 21 to
the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
23.1**
|
Consent
of Rosenberg Rich Baker Berman & Co.
|
|
23.2*
|
Consent
of Gersten Savage LLP (forms part of Exhibit
5.1)
|
(1)
|
It
will file, during any period in which it offers or sells securities,
a
post-effective amendment to this Registration Statement
to:
|
(i)
|
Include
any prospectus required by Section 10(a)(3) of the Securities Act
of
1933;
|
(ii)
|
Reflect
in the prospectus any facts or events which, individually or together,
represent a fundamental change in the information in the registration
statement. Notwithstanding the foregoing, any increase or decrease
in
volume of securities offered (if the total dollar value of securities
offered would not exceed that which was registered) and any deviation
from
the low or high end of the estimated maximum offering range may be
reflected in the form of prospectus filed with the Commission pursuant
to
Rule 424(b) if, in the aggregate, the changes in volume and price
represent no more than a 20% change in the maximum aggregate offering
price set forth in the ‘‘Calculation of Registration Fee’’ table in the
effective registration statement;
and
|
(iii)
|
Include
any additional or changed material information on the plan of
distribution;
|
(2)
|
For
determining liability under the Securities Act of 1933, it will treat
each
post-effective amendment as a new registration statement of the securities
offered, and the offering of the securities at that time to be the
initial
bona fide offering; and
|
(3)
|
It
will file a post-effective amendment to remove from registration
any of
the securities that remain unsold at the end of the
offering.
|
(4)
|
For
determining any liability under the Securities Act of 1933, it will
treat
the information omitted from the form of prospectus filed as part
of this
registration statement in reliance upon Rule 430A and contained in
a form
of prospectus filed by the small business issuer under Rule 424(b)(1)
or
(4) or 497(h) under the Securities Act of 1933, as part of this
registration statement as of the time the Commission declared it
effective.
|
(5)
|
For
determining any liability under the Securities Act of 1933, it will
treat
each post-effective amendment that contains a form of prospectus
as a new
registration statement for the securities offered in the registration
statement, and that offering of the securities at that time as the
initial
bona fide offering of those
securities.
|
(6)
|
Each
prospectus filed pursuant to Rule 424(b) as part of a registration
statement relating to an offering, other than registration statements
relying on Rule 430B or other than prospectuses filed in reliance
on
Rule
430A,
shall be deemed to be part of and included in the registration statement
as of the date it is first used after effectiveness. Provided, however,
that no statement made in a registration statement or prospectus
that is
part of the registration statement or made in a document incorporated
or
deemed incorporated by reference into the registration statement
or
prospectus that is part of the registration statement will, as to
a
purchaser with a time of contract of sale prior to such first use,
supersede or modify any statement that was made in the registration
statement or prospectus that was part of the registration statement
or
made in any such document immediately prior to such date of first
use.
|
By:
|
/s/
Jeffrey Eisenberg
|
Jeffrey
Eisenberg
|
|
Chief
Executive Officer, President and Director
|
|
By:
|
/s/
William E. Schloth
|
William
E. Schloth
|
|
Chief
Financial Officer, Director and Principal
|
|
Accounting
Officer
|
Name
|
|
Title
|
|
Date
|
|
|
|||
/s/
Jeffrey Eisenberg
|
Chief
Executive Officer, President and Director
|
March
6, 2008
|
||
Jeffrey
Eisenberg
|
|
|||
|
|
|||
/s/
William E Schloth
|
Chief
Financial Officer, Director and Principal
|
March
6, 2008
|
||
William
E Schloth
|
Accounting Officer | |||
|
|
|||
/s/
Howard Kaplan
|
Chief
Operating Officer
|
March
6, 2008
|
||
Howard
Kaplan
|
|
|||
|
|
|||
/s/
Bryan Eisenberg
|
Executive
Vice-President of Intellectual
|
March
6, 2008
|
||
Bryan
Eisenberg
|
Property and Director |
|
Exhibit
No.
|
Description
|
3.1
|
Articles
of Incorporation (previously filed as Exhibit 3.1 to the Company’s
registration statement on Form SB-2, filed with the Securities and
Exchange Commission (the “Commission”) on July 27,
2006.)
|
|
3.1a
|
Certificate
of Amendment to Articles of Incorporation (previously filed as Exhibit
3.1
to the Company’s current report on Form 8-K filed with the Commission on
July 24, 2007.)
|
|
3.2
|
Bylaws
(previously filed as Exhibit 3.2 to the Company’s registration statement
on Form SB-2, filed with the Commission on July 27,
2006.)
|
|
4.1
|
Specimen
Stock Certificate (previously filed as Exhibit 4.1 to the Company’s
registration statement on Form SB-2, filed with the Commission on
July 27,
2006.)
|
|
5.1*
|
Legal
Opinion of Gersten Savage LLP
|
|
10.1
|
Share
Exchange Agreement, dated October 30, 2007, by and between Future
Now
Group Inc., Future Now, Inc., and the former stockholders of Future
Now,
Inc. (previously filed as Exhibit 10.1 to the Company’s current report on
Form 8-K filed with the Commission on November 6,
2007.)
|
|
10.2
|
Securities
Purchase Agreement, dated October 30, 2007 (previously filed as Exhibit
10.2 to the Company’s current report on Form 8-K filed with the Commission
on November 6, 2007.)
|
|
10.3
|
Registration
Rights Agreement, dated October 30, 2007 (previously filed as Exhibit
10.3
to the Company’s current report on Form 8-K filed with the Commission on
November 6, 2007.)
|
|
10.4
|
Security
Agreement, dated October 30, 2007 (previously filed as Exhibit 10.4
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.5
|
Pledge
Agreement, dated October 30, 2007 (previously filed as Exhibit 10.5
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.6
|
Warrant
Agreement W1-1 with Professional Offshore Opportunity Fund Ltd.
(previously filed as Exhibit 10.6 to the Company’s current report on Form
8-K filed with the Commission on November 6, 2007.)
|
|
10.7
|
Warrant
Agreement W1-2 with Professional Traders Fund LLC. (previously filed
as
Exhibit 10.7 to the Company’s current report on Form 8-K filed with the
Commission on November 6, 2007.)
|
|
10.8
|
Warrant
Agreement W2-1 with Professional Offshore Opportunity Fund Ltd.
(previously filed as Exhibit 10.8 to the Company’s current report on Form
8-K filed with the Commission on November 6,
2007.)
|
Exhibit
No.
|
Description
|
10.9
|
Warrant
Agreement W2-2 with Professional Traders Fund LLC. (previously filed
as
Exhibit 10.9 to the Company’s current report on Form 8-K filed with the
Commission on November 6, 2007.)
|
|
10.10
|
Secured
Convertible Note Agreement with Professional Offshore Opportunity
Fund
Ltd. (previously filed as Exhibit 10.10 to the Company’s current report on
Form 8-K filed with the Commission on November 6,
2007.)
|
|
10.11
|
Secured
Convertible Note Agreement with Professional Traders Fund LLC. (previously
filed as Exhibit 10.11 to the Company’s current report on Form 8-K filed
with the Commission on November 6, 2007.)
|
|
10.12
|
Promissory
Note - Howard Kaplan (previously filed as Exhibit 10.12 to the Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
10.13
|
Promissory
Note - William Schloth (previously filed as Exhibit 10.13 to the
Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
10.14
|
Form
of Original Investment Agreements with Bridge Investors (previously
filed
as Exhibit 10.14 to the Company’s current report on Form 8-K filed with
the Commission on November 6, 2007.)
|
|
10.15
|
Form
of Arrangement with Original Bridge Investors for Amendments to Original
Investment Agreements (previously filed as Exhibit 10.15 to the Company’s
current report on Form 8-K filed with the Commission on November
6,
2007.)
|
|
10.16
|
Office
Lease Agreement Dated September 1, 2007 for Occupancy December 15,
2007
(previously filed as Exhibit 10.16 to the Company’s current report on Form
8-K filed with the Commission on November 6, 2007.)
|
|
10.17
|
Employment
Agreement - Jeffrey Eisenberg (previously filed as Exhibit 10.17
to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.18
|
Employment
Agreement - Bryan Eisenberg (previously filed as Exhibit 10.18 to
the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.19
|
Employment
Agreement - William Schloth (previously filed as Exhibit 10.19 to
the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.20
|
Employment
Agreement - Howard Kaplan (previously filed as Exhibit 10.20 to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
10.21
|
Employment
Agreement - John Quarto-Von Tivadar (previously filed as Exhibit
10.21 to
the Company’s current report on Form 8-K filed with the Commission on
November 6, 2007.)
|
|
10.22**
|
Limited
Term License Agreement and Territory License Agreement entered into
with
Alkemi International Pty Ltd.
|
Exhibit
No.
|
Description
|
10.23**
|
Call
Option Deed entered into with Alkemi International Pty
Ltd.
|
|
10.24**
|
Shareholder
Deed entered into with Nathan John Stewart and Alkemi International
Pty
Ltd.
|
|
21
|
Subsidiaries
of the Small Business Issuer (previously filed as Exhibit 21 to the
Company’s current report on Form 8-K filed with the Commission on November
6, 2007.)
|
|
23.1**
|
Consent
of Rosenberg Rich Baker Berman & Co.
|
|
23.2*
|
Consent
of Gersten Savage LLP (forms part of Exhibit
5.1)
|