FLORIDA
|
65-1102865
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
Page
|
||
PART I - FINANCIAL INFORMATION |
3
|
|
Item
1.
|
Financial
Statements
|
3
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
16
|
Item
3.
|
Controls
and Procedures
|
18
|
PART II - OTHER INFORMATION |
19
|
|
Item
1
|
Legal
Proceedings
|
19
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
19
|
Item
3
|
Defaults
upon Senior Securities
|
19
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
19
|
Item
5
|
Other
Information
|
19
|
Item
6
|
Exhibits
|
19
|
SIGNATURES |
20
|
June 30,
|
December 31,
|
||||||
|
2007
|
2006
|
|||||
|
(unaudited)
|
|
|||||
Assets
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
316,130
|
$
|
222,666
|
|||
Accounts
receivable, net of allowance
|
583,565
|
525,697
|
|||||
Inventory
|
--
|
-
|
|||||
Prepaid
and other assets
|
121,605
|
146,143
|
|||||
Total
current assets
|
1,021,300
|
894,506
|
|||||
Property
and equipment-net
|
157,538
|
167,401
|
|||||
Customer
list, net of amortization
|
621,617
|
674,147
|
|||||
Goodwill
|
1,868,986
|
1,868,986
|
|||||
Other
long term assets
|
55,972
|
28,206
|
|||||
Total
assets
|
$
|
3,725,413
|
$
|
3,633,246
|
|||
Liabilities
and Stockholders' Deficit
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable and accrued expenses
|
$
|
540,300
|
$
|
669,361
|
|||
Curent
derivative liability
|
452,706
|
250,000
|
|||||
Note
payable - short term
|
1,208,163
|
1,245,585
|
|||||
Advanced
Billings
|
33,633
|
120,657
|
|||||
Capital
lease - current portion
|
-
|
3,481
|
|||||
Other
current liabilities
|
-
|
-
|
|||||
Total
current liabilities
|
2,234,802
|
2,289,084
|
|||||
Derivative
liability
|
2,812,137
|
2,544,177
|
|||||
Note
payable - related parties
|
697,906
|
263,452
|
|||||
Total
Liabilities
|
5,744,845
|
5,096,713
|
|||||
Stockholders'
deficit
|
|||||||
Series
A preferred stock, par value $.001 per share, 10,000,000 shares
authorized; 960,000 shares issued and outstanding at June 30, 2007
and
December 31, 2006, respectively
|
10
|
10
|
|||||
Series
B preferred stock, par value $.001 per share, 10,000,000 shares authorized
and issued and outstanding at June 30, 2007 and December 31,
2006
|
1,000
|
1,000
|
|||||
Series
C preferred stock, par value $1.00 2,200,000 shares authorized, issued
and
outstanding as June 30, 2007 and December 31, 2006
|
2,200,000
|
2,200,000
|
|||||
Common
stock, par value $.00001 per share,5,000,000,000 shares authorized,
52,081,723 and 486,380 issued and outstanding at June 30, 2007 and
December 31, 2006
|
521
|
5
|
|||||
Additional
paid-in capital
|
1,609,059
|
890,915
|
|||||
Stock
subscription receivable
|
24,889
|
-
|
|||||
Accumulated
deficit
|
(5,861,661
|
)
|
(4,562,376
|
)
|
|||
Comprehensive
Income - translation of non-dollar currency financials of
Branch
|
6,750
|
6,979
|
|||||
Total
stockholders' deficit
|
(2,019,432
|
)
|
(1,463,467
|
)
|
|||
Total
liabilities and stockholders' deficit
|
$
|
3,725,413
|
$
|
3,633,246
|
For the three months
|
For the six months
|
||||||||||||
ended
June 30,
|
ended
June 30,
|
||||||||||||
2007
|
2006
|
2007
|
2006
|
||||||||||
Revenues
|
$ | 1,208,642 |
$
|
757,836
|
$
|
2,261,777
|
$
|
1,226,550
|
|||||
Cost
of goods sold
|
603,975
|
533,420
|
1,209,387
|
746,508
|
|||||||||
Gross
profit
|
604,667
|
224,416
|
1,052,390
|
480,042
|
|||||||||
Research
and Development
|
107,072
|
218,160
|
|||||||||||
Selling,
general & administrative
|
1,363,856
|
872,392
|
2,069,199
|
1,693,741
|
|||||||||
Depreciation
and amortization
|
33,925
|
71,544
|
72,547
|
107,676
|
|||||||||
Total
operating expenses
|
1,504,853
|
943,936
|
2,359,906
|
1,801,417
|
|||||||||
Loss
from operations
|
(900,186
|
)
|
(719,520
|
)
|
(1,307,516
|
)
|
(1,321,375
|
)
|
|||||
Other
income (expense)
|
|||||||||||||
Interest
expense, net
|
(118,281
|
)
|
(237,811
|
)
|
(216,364
|
)
|
(200,255
|
)
|
|||||
Gain/(loss)
on derivative liability
|
(32,000
|
)
|
130,794
|
(154,000
|
)
|
--
|
|||||||
Other
income (expense)
|
37,088
|
(43,537
|
)
|
36,347
|
(95,553
|
)
|
|||||||
Total
other income (expense)
|
(113,193
|
)
|
(150,554
|
)
|
(334,017
|
)
|
(295,808
|
)
|
|||||
Net
loss
|
$
|
(1,013,379
|
)
|
$
|
(870,074
|
)
|
$
|
(1,641,533
|
)
|
$
|
(1,617,183
|
)
|
|
Loss
per share, basic and diluted
|
$
|
(0.05
|
)
|
$
|
(2.91
|
)
|
$
|
(0.05
|
)
|
$
|
(8.79
|
)
|
|
22,270,150
|
298,829
|
33,952,227
|
184,082
|
For
the six months
|
|
||||||
|
|
ended
June 30,
|
|
||||
|
|
2007
|
|
2006
|
|
||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(1,643,533
|
)
|
(1,617,183
|
)
|
||
Adjustments
to reconcile net income to net cash provided by operating
activities
|
|||||||
Depreciation
and amortization
|
72,547
|
107,676
|
|||||
Amortization
|
52,508
|
||||||
Common
stock issued for consulting services and debt
|
813,464
|
307,351
|
|||||
Common
stock issued in exchange for employee services rendered
|
-
|
211,200
|
|||||
Common
stock issued from stock subscription receivable
|
24,889
|
92,400
|
|||||
Accretion
of discount on note payable
|
65,000
|
100,488
|
|||||
Loss
on Derivative Liability
|
154,000
|
||||||
Changes
in assets and liabilities (Increase)
decrease:
|
|||||||
Accounts
receivable
|
(57,868
|
)
|
(67,154
|
)
|
|||
Inventories
|
-
|
19,633
|
|||||
Other
assets
|
24,538
|
(142,322
|
)
|
||||
Increase
(decrease):
|
|||||||
Accounts
payable and accrued liabilities
|
341,605
|
(172,356
|
)
|
||||
Other
liabilities
|
-
|
(
6,637
|
)
|
||||
Net
cash used in operating activities
|
(
152,850
|
)
|
(1,166,904
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Purchase
of property and equipment
|
(62,684
|
)
|
(6,730
|
)
|
|||
Net
cash used in investing activities
|
(62,684
|
)
|
(6,730
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Proceeds
from sale of stock
|
-
|
7,055
|
|||||
Proceeds
from notes payable
|
(34,722
|
)
|
1,088,270
|
||||
Proceeds
from notes payable - related parties
|
434,454
|
75,050
|
|||||
Payment
for capital lease obligations
|
(3,481
|
)
|
(6,116
|
)
|
|||
Cash
acquired in acquisition of UTSI
|
-
|
195,229
|
|||||
Reduction
of billings
|
(87,024
|
)
|
|
||||
Net
cash provided by financing activities
|
309,227
|
1,359,488
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
93,693
|
185,855
|
|||||
Effect
of exchange rate on cash and cash equivalents
|
(229
|
)
|
(76,464
|
)
|
|||
Cash
and cash equivalents - beginning of period
|
222,666
|
36,361
|
|||||
Cash
and cash equivalents - end of period
|
$
|
316,130
|
$
|
145,752
|
|||
Supplemental disclosures of cash flow information | |||||||
Cash
paid for income taxes
|
$
|
-
|
$
|
1,544
|
|||
Cash
paid for interest
|
$
|
21,266
|
$
|
57,605
|
·
|
Short-term
financial statements (cash equivalents, accounts receivable and payable,
short-term borrowings, and accrued liabilities) – cost approximates
fair value because of the short maturity
period.
|
·
|
Long-term
debt – fair value is based on the amount of future cash flows
associated with each debt instrument discounted at our current borrowing
rate for similar debt instruments of comparable
terms.
|
1.
|
Requires
an entity to recognize a servicing asset or servicing liability
each time
it undertakes an obligation to service a financial asset by entering
into
a servicing contract.
|
2.
|
Requires
all separately recognized servicing assets and servicing liabilities
to be
initially measured at fair value, if
practicable.
|
3.
|
Permits
an entity to choose “Amortization method” or “Fair value measurement
method” for each class of separately recognized servicing assets and
servicing liabilities.
|
4.
|
At
its initial adoption, permits a one-time reclassification of
available-for-sale securities to trading securities by entities
with
recognized servicing rights, without calling into question the
treatment
of other available-for-sale securities under Statement 115, provided
that
the available-for-sale securities are identified in some manner
as
offsetting the entity’s exposure to changes in fair value of servicing
assets or servicing liabilities that a servicer elects to subsequently
measure at fair value.
|
5.
|
Requires
separate presentation of servicing assets and liabilities subsequently
measured at fair value in the statement of financial position
and
additional disclosures for all separately recognized servicing
assets and
servicing liabilities.
|
Current
assets
|
$
|
389,884
|
||
Property
and equipment
|
23,630
|
|||
Customer
list
|
735,433
|
|||
Goodwill
|
1,868,986
|
|||
Total
assets
|
$
|
3,017,933
|
||
Less
– Total liabilities
|
817,933
|
|||
$
|
2,200,000
|
Years
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
Revenues
|
$
|
3,587,107
|
$
|
4,288,505
|
|||
Cost
of goods sold
|
1,897,884
|
2,401,321
|
|||||
Gross
profit
|
$
|
1,689,223
|
$
|
1,887,184
|
|||
Research
and development
|
$
|
185,665
|
-
|
||||
Selling,
general and administrative
|
3,810,324
|
$
|
2,169,869
|
||||
Recapitalization
expense
|
-
|
1,513,727
|
|||||
Depreciation
and amortization
|
170,215
|
185,986
|
|||||
Total
operating expenses
|
$
|
4,166,204
|
$
|
3,869,582
|
|||
Loss
from operations
|
$
|
(2,476,981
|
)
|
$
|
(1,982,398
|
)
|
|
Other
expense, net
|
682,236
|
48,815
|
|||||
Loss
before income taxes
|
$
|
(3,159,217
|
)
|
$
|
(2,031,213
|
)
|
|
Income
taxes (benefit)
|
81,139
|
(200,229
|
)
|
||||
Net
loss from continuing operations
|
$
|
(3,240,356
|
)
|
$
|
(1,830,984
|
)
|
As of June 30,
|
|||||||
Life
|
2007
|
||||||
Office
furniture and equipment
|
3–7
|
$
|
1,122,899
|
||||
Leasehold
improvements
|
10
|
279,410
|
|||||
$
|
1,402,309
|
||||||
Less –
Accumulated depreciation
|
1,244,771
|
||||||
$
|
157,538
|
March
31, 2009
|
$
|
690,630
|
||
May
4, 2009
|
600,000
|
|||
October
11, 2009
|
700,000
|
|||
$
|
1,990,630
|
2007
|
$
|
384,908
|
||
2008
|
381,461
|
|||
2009
|
381,461
|
|||
2010
|
215,433
|
|||
2011
|
106,095
|
|||
$
|
1,469,358
|
No.
|
Description
|
|
31.1
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant
to Rules
13a-14(a) and 15d-14(a) of the Exchange Act.
|
|
|
||
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer Pursuant
to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
|
INTERACT
HOLDINGS GROUP, INC.
|
||
August
16, 2007
|
By:
|
/s/
Jeffrey W. Flannery
|
Jeffrey
W. Flannery
|
||
Chief
Executive Officer, Chief Financial
Officer
|