Idaho
|
91-0784114
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
Number)
|
VICTOR
INDUSTRIES, INC.
|
|||||
AND
SUBSIDIARY
|
|||||
Consolidated
Balance Sheet
|
|||||
(UNAUDITED)
|
|||||
March
31,
|
2006
|
||||
Current
Assets:
|
|||||
Cash
|
$
6,278
|
||||
Prepaid
expenses
|
137,025
|
||||
Total
Current Assets
|
$
143,303
|
||||
Liabilities
and Stockholders' Deficit
|
|||||
Current
Liabilities:
|
|||||
Accounts
Payable and Accrued Expenses
|
36,574
|
||||
Notes
Payable-Related Parties
|
17,530
|
||||
Liabilities,
net of assets, of discontinued operations-New Wave Media
|
169,850
|
||||
Total
Current Liabilities
|
223,954
|
||||
Stockholders'
Deficit
|
|||||
Common
stock, $0.0001
par value, 1,000,000,000
|
|||||
shares
authorized, 500,177,953 shares
|
|||||
issued
and outstanding
|
50,018
|
||||
Common
stock issuable, 7,500,000 shares
|
750
|
||||
Subscription
Receivable
|
(54,200)
|
||||
Additional
paid in capital
|
6,631,754
|
||||
Accumulated
deficit
|
(6,708,972)
|
||||
Total
stockholders' deficit
|
(80,651)
|
||||
Total
Liabilities and Stockholders' Deficit
|
$
143,303
|
||||
VICTOR
INDUSTRIES, INC.
|
|||||||||
AND
SUBSIDIARY
|
|||||||||
Consolidated
Statements of Stockholders' Deficit
|
|||||||||
(UNAUDITED)
|
|||||||||
Paid
|
Issuable
|
Common
|
Total
|
||||||
Common
|
Common
|
In
|
Common
|
Stock
|
Subscription
|
Accumulated
|
Stockholders'
|
||
Shares
|
Stock
|
Capital
|
Shares
|
Issuable
|
Receivable
|
Deficit
|
Deficit
|
||
Balance
at December 31, 2003
|
151,221,692
|
$
15,122
|
$
4,374,934
|
$
-
|
$
(54,200)
|
$
(4,584,582)
|
$
(248,726)
|
||
Issued
for payment of debt
|
30,199,305
|
3,020
|
493,362
|
496,383
|
|||||
Issued
for services
|
47,595,916
|
4,760
|
359,476
|
364,235
|
|||||
104,250
|
7,500,000
|
750
|
105,000
|
||||||
Net
Loss
|
(1,215,498)
|
(1,215,498)
|
|||||||
Balance
at December 31, 2004
|
229,016,913
|
22,902
|
5,332,022
|
7,500,000
|
750
|
(54,200)
|
(5,800,080)
|
(498,606)
|
|
Issued
for payment of debt
|
26,725,000
|
2,673
|
306,048
|
308,720
|
|||||
Issued
for services
|
8,200,000
|
820
|
80,180
|
81,000
|
|||||
Net
Loss
|
(654,314)
|
(654,314)
|
|||||||
Balance
at December 31, 2005
|
263,941,913
|
26,394
|
5,718,249
|
7,500,000
|
750
|
(54,200)
|
(6,454,394)
|
(763,199)
|
|
Issued
for payment of debt
|
175,054,990
|
17,505
|
542,601
|
560,106
|
|||||
Issued
for services
|
34,222,300
|
3,422
|
237,625
|
241,047
|
|||||
Issued
for prepayment of expenses
|
26,958,750
|
2,696
|
133,279
|
135,975
|
|||||
Net
Loss
|
(254,580)
|
(254,580)
|
|||||||
Balance
at March 31, 2006
|
500,177,953
|
$
50,018
|
$
6,631,754
|
7,500,000
|
$
750
|
$
(54,200)
|
$
(6,708,972)
|
$
(80,651)
|
|
VICTOR
INDUSTRIES, INC.
|
||||||
AND
SUBSIDIARY
|
||||||
Consolidated
Statements of Operations
|
||||||
(UNAUDITED)
|
||||||
Period
from
|
||||||
January
1, 2006
|
January
1, 2005
|
|||||
To
|
To
|
|||||
March
31, 2006
|
March
31, 2005
|
|||||
Revenue
|
$
-
|
$
-
|
||||
Cost
of sales
|
-
|
-
|
||||
Gross
profit
|
-
|
-
|
||||
Operating
expenses
|
||||||
Selling
and administrative
|
253,751
|
111,878
|
||||
Depreciation
and Amortization
|
-
|
760
|
||||
Other
|
-
|
307
|
||||
Total
Costs and Expenses
|
253,751
|
112,945
|
||||
Loss
from continuing operations
|
(253,751)
|
(112,945)
|
||||
Interest
Expense
|
(829)
|
-
|
||||
Loss
from continuing operations
|
(254,580)
|
(112,945)
|
||||
Discontinued
operations
|
||||||
Loss
from operations of New Wave Media
|
-
|
-
|
||||
Net
Loss
|
$
(254,580)
|
$
(112,945)
|
||||
(Loss)
earnings per weighted average share of
|
||||||
common
stock outstanding
|
||||||
From
continuing operations
|
$
(0.00)
|
$
(0.00)
|
||||
From
discontinued operations
|
$
-
|
$
-
|
||||
Total
(loss) earnings per share
|
$
(0.00)
|
$
(0.00)
|
||||
Weighted
Average Shares
|
326,428,891
|
236,516,913
|
||||
VICTOR
INDUSTRIES, INC.
|
||||
AND
SUBSIDIARY
|
||||
Consolidated
Statements of Cash Flows
|
||||
(UNAUDITED)
|
||||
Period
from
|
||||
January
1, 2006
|
January
1, 2005
|
|||
To
|
To
|
|||
March
31, 2006
|
March
31, 2005
|
|||
Cash
flows from operating activities:
|
||||
Net
loss
|
$
(254,580)
|
$
(112,945)
|
||
Adjustments
to reconcile net loss to net cash provided by
|
||||
operating
activities, net of effects from discontinued operations:
|
||||
Depreciation
and amortization
|
-
|
760
|
||
Common
stock issued for services
|
241,047
|
|||
Change
in Assets and Liabilities
|
||||
Prepaid
expenses
|
(1,050)
|
10,957
|
||
Accounts
payable and accrued expenses
|
158,435
|
79,810
|
||
Cash
provided by Operating Activities
|
143,852
|
90,767
|
||
Provided
(Used) by Financing Activities
|
||||
Loans
from Shareholders
|
17,530
|
|||
Payments
to Shareholders
|
(157,806)
|
21,850
|
||
Net
cash provided by financing activities
|
(140,276)
|
21,850
|
||
Net
increase in cash
|
3,576
|
112,617
|
||
Cash
at beginning of period
|
2,702
|
19
|
||
Cash
at end of period
|
$
6,278
|
$
112,636
|
||
SUPPLEMENTAL
INFORMATION:
|
||||
Interest
paid
|
$
-
|
$
-
|
||
Taxes
paid
|
$
-
|
$
-
|
||
SUPPLEMENTAL
NON CASH INVESTING AND FINANCING ACTIVITIES:
|
||||
Common
stock issued for debt
|
$
560,106
|
$
-
|
||
Common
stock issued for prepaid services
|
135,975
|
13,000
|
||
·
|
Legal fees of approximately
$11,525.
|
·
|
Accounting, audit
and
bookkeeping fees totaling approximately
$12,775.
|
·
|
Business consulting
fees of
$227,247.
Outside services
of
$1,250
Office expenses of
$954
|
·
|
Advertising, promotion
and
related travel expenses of $0.
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
LOCATION
|
3.1 -
3.2
|
Articles of
Incorporation and Bylaws
|
Previously
Filed.
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification (CEO)
|
Filed
herewith
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification (CFO)
|
Filed
herewith
|
32.1
|
Section 1350
Certification (CEO)
|
Filed
herewith
|
32.2
|
Section 1350
Certification (CFO)
|
Filed herewith
|
DATE: May 22,
2006
|
VICTOR INDUSTRIES,
INC.
(Registrant)
By: /s/
Lana
Pope
|
|
Lana Pope
Director, CEO
and
CFO
|