Delaware
|
|
94-3370795
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
|
(I.R.S.
Employer
Identification
No.)
|
2001
152nd
AVENUE NE
REDMOND,
WASHINGTON 98052
|
||
(Address
of Principal Executive Offices)
|
||
|
||
(425)
458-2360
|
||
(Issuer’s
Telephone Number, Including Area Code)
|
||
|
||
(Former
Name, Former Address and Former Fiscal Year, if Changed Since Last
Report)
|
|
Page
|
|
|
|
|
PART
I - FINANCIAL INFORMATION
|
4
|
|
|
|
|
Item
1.
|
Financial
Statements
|
4
|
|
Unaudited
Consolidated Balance Sheets March 31, 2007 and December 31,
2006
|
4
|
|
Unaudited
Consolidated Statements of Income (Loss) Three Months Ended March 31,
2007 and 2006
|
5
|
|
Unaudited
Consolidated Statements of Cash Flows for Three Months Ended
March 31, 2007 and 2006
|
6
|
|
Condensed
Notes To Unaudited Consolidated Financial Statements
|
7
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis or Plan of Operation.
|
14
|
|
|
|
Item
3.
|
Controls
and Procedures
|
17
|
|
|
|
PART
II — OTHER INFORMATION
|
18
|
|
|
|
|
Item
1.
|
Legal
Proceedings
|
18
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
18
|
Item
3.
|
Defaults
Upon Senior Securities
|
18
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
18
|
Item
5.
|
Other
Information
|
18
|
Item
6.
|
Exhibits
|
19
|
|
|
|
SIGNATURES
|
|
20
|
ASSETS
|
March 31,
2007 |
|
December
31,
2006 |
||||
Current
Assets
|
|
|
|||||
Cash
|
$
|
214,766
|
$
|
130,991
|
|||
Accounts
receivable
|
20,012
|
10,229
|
|||||
VAT
receivable
|
56,961
|
40,705
|
|||||
Prepaid
expenses
|
38,828
|
23,731
|
|||||
Total
Current Assets
|
330,567
|
205,656
|
|||||
Other
Assets
|
|||||||
Equipment
and furniture, net
|
257,137
|
209,854
|
|||||
Software
development, net
|
481,496
|
421,727
|
|||||
IT
Technology
|
1,340,313
|
835,192
|
|||||
Customer
list and Trademarks
|
555,312
|
—
|
|||||
Total
Other Assets
|
2,634,258
|
1,466,773
|
|||||
Total
Assets
|
$
|
2,964,825
|
$
|
1,672,429
|
|||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable
|
$
|
637,672
|
$
|
552,971
|
|||
Accrued
expenses
|
409,144
|
150,999
|
|||||
Income
taxes payable
|
1,543
|
5,440
|
|||||
Loans
payable, related parties
|
271,845
|
70,582
|
|||||
Loan
payable
|
120,000
|
120,000
|
|||||
Total
Current Liabilities
|
1,440,204
|
899,992
|
|||||
Commitments
and Contingencies
|
—
|
—
|
|||||
Stockholders’
Equity
|
|||||||
Common
stock: $.0004 par value, 200,000,000 shares authorized, 26,331,805
(2006 -
25,081,805) shares issued and outstanding respectively
|
10,524
|
10,024
|
|||||
Additional
paid-in capital
|
7,807,443
|
6,272,168
|
|||||
Accumulated
(deficit)
|
(6,135,220
|
)
|
(5,510,539
|
)
|
|||
Other
comprehensive income (loss)
|
(158,126
|
)
|
784
|
||||
Total
Stockholders’ Equity
|
1,524,621
|
772,437
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
2,964,825
|
$
|
1,672,429
|
|
Three
Months Ended
March 31,
|
||||||
|
2007
|
2006
|
|||||
REVENUES
|
$
|
105,813
|
$
|
—
|
|||
COST
OF SALES
|
83,712
|
—
|
|||||
GROSS
PROFIT
|
22,101
|
—
|
|||||
OPERATING
EXPENSES
|
|||||||
IT
software development
|
235,377
|
137,455
|
|||||
Sales
and marketing
|
66,315
|
12,695
|
|||||
Depreciation
|
22,522
|
—
|
|||||
General
and administrative
|
310,979
|
113,813
|
|||||
635,193
|
263,963
|
||||||
INCOME
(LOSS) FROM OPERATIONS
|
(613,092
|
)
|
(263,963
|
)
|
|||
|
|||||||
Interest
income
|
44
|
1,145
|
|||||
Interest
expense
|
(11,293
|
)
|
—
|
||||
(11,249
|
)
|
1,145
|
|||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
(624,341
|
)
|
(262,818
|
)
|
|||
INCOME
TAXES
|
(17
|
)
|
—
|
||||
NET
INCOME (LOSS) AFTER TAXES from continuing operations
|
(624,358
|
)
|
(262,818
|
)
|
|||
Loss
from discontinued operations
|
—
|
(30,197
|
)
|
||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
|||||||
Foreign
Exchange Translation Gains (Losses)
|
(158,449
|
)
|
—
|
||||
COMPREHENSIVE
LOSS
|
(782,807
|
)
|
(293,105
|
||||
EARNINGS
(LOSS) PER COMMON SHARE, BASIC AND DILUTED
|
|||||||
Continuing
operations
|
(0.02
|
)
|
(0.01
|
)
|
|||
Discontinued
operations
|
—
|
—
|
|||||
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING, BASIC AND
DILUTED
|
25,601,286
|
21,700,457
|
|
Three
Months Ended
March 31,
|
||||||
|
2007
|
2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
(Loss)
|
(624,358)
|
(262,818)
|
|||||
Net
(Loss) after taxes from discontinued operations
|
—
|
(30,197
|
)
|
||||
(624,358
|
)
|
(293,105
|
)
|
||||
Adjustments
to reconcile net loss to net cash (used) by operating
activities:
|
|||||||
Depreciation
|
22,522
|
1,694
|
|||||
Changes
in assets and liabilities
|
|||||||
(Increase)
decrease in accounts receivable
|
(9,783
|
)
|
(34,096
|
)
|
|||
(Increase)
decrease) in VAT receivable
|
(16,256
|
)
|
—
|
||||
(Increase)
decrease) in prepaid expenses
|
(15,097
|
)
|
7,324
|
||||
Increase
(decrease) in accounts payable
|
84,701
|
5,780
|
|||||
Increase
(decrease) in accrued expenses
|
258,145
|
113,478
|
|||||
Increase
(decrease) in taxes payable
|
(3,807
|
)
|
—
|
||||
Total
adjustments
|
320,425
|
94,180
|
|||||
Net
cash provided (used) by operating activities
|
(303,933
|
)
|
(198,925
|
)
|
|||
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Cash
acquired in acquisition of assets
|
414
|
||||||
Purchase
of equipment, net
|
(3,940
|
)
|
(6,203
|
)
|
|||
Capitalization
of software development costs, net
|
(59,769
|
)
|
(155,907
|
)
|
|||
Net
cash provided (used) by investing activities
|
(63,295
|
)
|
(162,110
|
)
|
|||
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Net
proceeds from issue of shares and application monies
received
|
297,375
|
338,000
|
|||||
Proceeds
from loans
|
200,993
|
—
|
|||||
Net
cash provided (used) by financing activities
|
498,368
|
338,000
|
|||||
|
|||||||
NET
INCREASE (DECREASE) IN CASH
|
131,140
|
(23,035
|
)
|
||||
Loss
on foreign exchange
|
(47,365 | ) | |||||
CASH,
BEGINNING OF PERIOD
|
130,991
|
177,799
|
|||||
CASH,
END OF PERIOD
|
$
|
214,766
|
$
|
154,764
|
|
March 31,
2007
|
March 31,
2006
|
|||||
Interest
paid
|
$
|
2,453
|
$
|
1,145
|
|||
Income
taxes paid
|
$
|
3,897
|
$
|
Nil
|
|||
NON-CASH
TRANSACTIONS:
|
|||||||
Acquisition
of IT Technology
|
$
|
505,121
|
$
|
835,192
|
|||
Acquisition
of customer list and trademarks
|
$
|
555,312
|
$
|
Nil
|
1)
|
Directly
to initial pilot customers, who will serve as final beta test
opportunities for the Company’s systems, software monitoring and incident
management systems;
|
2)
|
Agent
companies, who are strategic partners and will represent the company
in
specific regions in defining strategic reseller and onboarding
partners;
|
3)
|
Onboarding
partners who have the internal capabilities to select and technically
audit, harden, stress-test, and document complex software systems,
and;
|
4)
|
Reseller
channel partners who will be the backbone of the Company’s sales strategy.
With existing large customer bases of large and complex software
systems,
resellers will be provided the advanced AtlasTG tools and systems
to
monitor and support highly complex software systems on an ongoing
basis.
|
|
March
31, 2007
|
Dec
31, 2006
|
|||||
Software
Development
|
523,875
|
454,942
|
|||||
IT
Technology Acquired
|
1,340,313
|
835,192
|
|||||
Customer
List and Trademarks
|
555,312
|
—
|
|||||
Less:
Accumulated Depreciation
|
(42,379
|
)
|
(33,540
|
)
|
|||
|
$
|
2,377,121
|
$
|
1,256,594
|
Assets:
|
|
|||
Accounts
Receivable
|
108,661
|
|||
Prepayments
|
4,291
|
|||
Computers
and equipments, net
|
811
|
|||
Total
assets
|
113,763
|
|||
Liabilities:
|
||||
Bank
overdraft
|
14,810
|
|||
Accounts
payable and accruals
|
373,676
|
|||
Total
Liabilities
|
388,486
|
|
March
31,
2006
|
December
31,
2005
|
|||||
Net
Sales
|
$
|
60,485
|
401,614
|
||||
Net
Income (Loss)
|
$
|
(30,197
|
)
|
$
|
(12,555
|
)
|
Cash
|
$
|
93,273
|
||
VAT
receivable
|
22,596
|
|||
Deposits/Prepaids
|
4,924
|
|||
Equipment
|
225,030
|
|||
IT
Technology
|
835,192
|
|||
|
$
|
1,181,015
|
Cash
|
$
|
414
|
||
Accounts
Receivable, net (since collected)
|
150,520
|
|||
Computer
equipment
|
57,204
|
|||
Customer
list and Trademarks
|
555,312
|
|||
IT
Technology
|
505,121
|
|||
1,268,571
|
||||
Less
Creditors
|
(6,448
|
)
|
||
|
$
|
1,262,123
|
·
|
Whether
or not our products are accepted by the marketplace and the pace
of any
such acceptance,
|
·
|
our
ability to continue to grow our Tools and Enterprise
businesses,
|
·
|
improvements
in the technologies of our
competitors,
|
·
|
changing
economic conditions, and
|
·
|
other
factors, some of which will be outside of our
control.
|
EXHIBIT
NUMBER
|
|
DESCRIPTION
OF EXHIBITS
|
10.1
|
|
Asset
and Stock Purchase Agreement, dated January 19, 2007, between BLive
Networks, Inc., Forte Finance Limited, Petroleum Corporation of Canada
Limited and Tribeworks, Inc. (incorporated by reference to Exhibit
10.1 to
the Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
10.2
|
|
Registration
Rights Agreement, dated January 19, 2007, between Petroleum Corporation
of
Canada Limited and Tribeworks, Inc. (incorporated by reference to
Exhibit
10.2 to the Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
10.3
|
Forte
Agreement, dated January 19, 2007, between Forte Finance Limited
and
Tribeworks, Inc. (incorporated by reference to Exhibit 10.3 to the
Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
|
31.1
|
|
Certification
of Chief Executive Officer Pursuant to Rule 13a-14(a) and
15d-14(a).
|
31.2
|
|
Certification
of Chief Financial Officer Pursuant to Rule 13a-14(a) and
15d-14(a).
|
32.1
|
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act.
|
32.2
|
|
Certification
of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act.
*Previously
Filed
|
TRIBEWORKS,
INC.,
|
||
a
Delaware corporation
|
||
|
|
|
Date:
May 21, 2007
|
By: |
/s/ Peter
B Jacobson
|
Peter
B Jacobson
|
||
Chief
Executive Officer
|
Date:
May 21, 2007
|
By: |
/s/ B.
S. P. Marra
|
B.
S. P. Marra
|
||
Chief
Financial Officer
|
EXHIBIT
NUMBER
|
|
DESCRIPTION
OF EXHIBITS
|
10.1
|
|
Asset
and Stock Purchase Agreement, dated January 19, 2007, between BLive
Networks, Inc., Forte Finance Limited, Petroleum Corporation of Canada
Limited and Tribeworks, Inc. (incorporated by reference to Exhibit
10.1 to
the Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
10.2
|
|
Registration
Rights Agreement, dated January 19, 2007, between Petroleum Corporation
of
Canada Limited and Tribeworks, Inc. (incorporated by reference to
Exhibit
10.2 to the Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
10.3
|
Forte
Agreement, dated January 19, 2007, between Forte Finance Limited
and
Tribeworks, Inc. (incorporated by reference to Exhibit 10.3 to the
Registrant’s Current Report in Form 8-K filed January 25,
2007)*
|
|
31.1
|
|
Certification
of Chief Executive Officer Pursuant to Rule 13a-14(a) and
15d-14(a).
|
31.2
|
|
Certification
of Chief Financial Officer Pursuant to Rule 13a-14(a) and
15d-14(a).
|
32.1
|
|
Certification
of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act.
|
32.2
|
|
Certification
of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley
Act.
*Previously
Filed
|