Delaware
|
|
88-0218411
|
(State
or other jurisdiction of incorporation or organization)
|
|
(Internal
Revenue Service Employer Identification
No.)
|
|
|
Page
Number
|
PART
I.
|
FINANCIAL
INFORMATION
|
|
|
|
|
Item
1
|
Condensed
Consolidated Financial Statements:
|
|
Balance
Sheets as of September 30, 2007 (unaudited) and June 30,
2007
|
3
|
|
Statements
of Operations for the Three Months Ended September 30, 2007 and 2006
(unaudited)
|
4
|
|
Statements
of Cash Flows for the Three Months Ended September 30, 2007 and 2006
(unaudited)
|
5
|
|
Notes
to Interim Condensed Consolidated Financial Statements
(Unaudited)
|
6
|
|
Item
2
|
Management's
Discussion and Analysis or Plan of Operation
|
12
|
Item
3
|
Controls
and Procedures
|
16
|
|
|
|
PART
II
|
OTHER
INFORMATION
|
|
|
|
|
Item
1
|
Legal
Proceedings
|
17
|
Item
2
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
17
|
Item
3
|
Defaults
upon Senior Securities
|
17
|
Item
4
|
Submission
of Matters to a Vote of Security Holders
|
17
|
Item
5
|
Other
Information
|
17
|
Item
6
|
Exhibits
|
17
|
|
|
|
SIGNATURES
|
18
|
|
|
|
|
EXHIBITS
|
|
|
September 30,
2007
|
June 30,
2007
|
|||||
|
(unaudited)
|
|
|||||
-
ASSETS -
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$
|
813,057
|
$
|
1,751,178
|
|||
Accounts
receivable - net of allowance for doubtful accounts of
$15,000
|
80,134
|
123,155
|
|||||
Inventories
|
1,015,482
|
921,820
|
|||||
Prepaid
expenses and other current assets
|
508,317
|
158,147
|
|||||
TOTAL
CURRENT ASSETS
|
2,416,990
|
2,954,300
|
|||||
FIXED
ASSETS - NET
|
190,337
|
244,234
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
2,607,327
|
$
|
3,198,534
|
|||
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable and accrued expenses
|
$
|
1,095,413
|
$
|
697,649
|
|||
Accrued
interest
|
-
|
46,750
|
|||||
Deferred
revenue
|
-
|
17,300
|
|||||
Convertible
notes
|
-
|
475,000
|
|||||
Derivative
liability
|
3,033,278
|
2,386,011
|
|||||
TOTAL
CURRENT LIABILITIES
|
4,128,691
|
3,622,710
|
|||||
|
|||||||
LONG-TERM
LIABILITIES:
|
|||||||
Accounts
payable - related parties
|
482,076
|
482,076
|
|||||
Loans
and advances - officers/shareholders
|
140,321
|
95,006
|
|||||
|
622,397
|
577,082
|
|||||
|
|||||||
SHAREHOLDERS’
DEFICIT:
|
|||||||
Preferred
stock, $.10 par value, authorized 2,447,000 shares, no shares issued
and
outstanding
|
-
|
-
|
|||||
Series
A Preferred stock, $.001 par value, authorized 2,200,000 shares,
2,113,556
shares issued and outstanding
|
2,114
|
2,114
|
|||||
Series
B Preferred stock, $.01 par value, authorized 353,000 shares, 352,946
shares issued and outstanding
|
35,295
|
35,295
|
|||||
Common
stock, $.01 par value; 300,000,000 shares authorized, 121,401,862
and
118,882,645 shares issued and outstanding at September 30, and June
30,
2007, respectively
|
1,214,020
|
1,188,826
|
|||||
Additional
paid-in capital
|
19,333,696
|
18,987,733
|
|||||
Accumulated
deficit
|
(22,728,886
|
)
|
(21,215,226
|
)
|
|||
TOTAL SHAREHOLDERS’
DEFICIT
|
(2,143,761
|
)
|
(1,001,258
|
)
|
|||
|
|||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ DEFICIT
|
$
|
2,607,327
|
$
|
3,198,534
|
|
Three months Ended September 30,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
REVENUES
|
$
|
131,131
|
$
|
1,227
|
|||
|
|||||||
|
|||||||
COSTS
AND EXPENSES
|
|||||||
Costs
of sales
|
59,543
|
14,823
|
|||||
General
and administrative
|
939,261
|
1,252,067
|
|||||
TOTAL
COSTS AND EXPENSES
|
998,804
|
1,266,890
|
|||||
|
|||||||
LOSS
FROM OPERATIONS
|
(867,673
|
)
|
(1,265,663
|
)
|
|||
|
|||||||
OTHER
INCOME (EXPENSE)
|
|||||||
Interest
income
|
1,280
|
-
|
|||||
Interest
expense
|
-
|
(554,076
|
)
|
||||
Derivative
expense
|
(647,267
|
)
|
(214,842
|
)
|
|||
(645,987
|
)
|
(768,918
|
)
|
||||
LOSS
BEFORE PROVISION FOR INCOME TAXES
|
(1,513,660
|
)
|
(2,034,581
|
)
|
|||
-
|
-
|
||||||
|
|||||||
NET
LOSS
|
(1,513,660
|
)
|
(2,034,581
|
)
|
|||
|
|||||||
Accretion
of preferred stock dividends
|
-
|
2,000,000
|
|||||
LOSS
APPLICABLE TO COMMON SHAREHOLDERS
|
$
|
(1,513,660
|
)
|
$
|
(4,034,581
|
)
|
|
Basic
and diluted weighted average shares
|
120,082,754
|
101,121,594
|
|||||
|
|||||||
Basic
and diluted loss per share
|
$
|
(0.01
|
)
|
$
|
(0.04
|
)
|
|
|
2007
|
|
2006
|
|
||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||
Net
loss
|
|
$
|
(1,513,660
|
)
|
$
|
(2,034,581
|
)
|
Adjustments
to reconcile net loss to net cash (used in) operating
activities:
|
|
|
|
|
|
|
|
Compensatory
common stock
|
|
|
183,577
|
|
|
798,830
|
|
Depreciation
and amortization
|
|
|
92,044
|
|
|
86,409
|
|
Amortization
of discount to convertible notes
|
-
|
554,024
|
|||||
Excess
derivative liability expense (income)
|
647,267
|
214,842
|
|||||
Changes
in:
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
43,021
|
|
|
4,931
|
|
Inventories
|
|
|
(93,662
|
)
|
|
(259,437
|
)
|
Prepaid
expenses and other current assets
|
|
|
(228,970
|
)
|
|
(95,026
|
)
|
Accounts
payable and accrued expenses
|
|
|
464,144
|
|
185,890
|
|
|
Accrued
interest
|
(46,750
|
)
|
-
|
||||
Deferred
revenue
|
(17,300
|
)
|
-
|
||||
Net
cash (used in) operating activities
|
|
|
(470,289
|
)
|
|
(544,118
|
)
|
|
|
|
|
|
|
|
|
CASH
FLOW FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
Purchase
of capital assets
|
|
|
(38,147
|
)
|
|
(10,638
|
)
|
Net
cash (used in) investing activities
|
|
|
(38,147
|
)
|
|
(10,638
|
)
|
|
|
|
|
|
|
|
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
(Repayments
to) related parties
|
|
|
-
|
|
|
(64,766
|
)
|
Loans
and advances made to (repaid by) officers/shareholders
|
45,315
|
(21,925
|
)
|
||||
Financing
costs
|
-
|
(300,000
|
)
|
||||
Net
proceeds from (repayments of) bridge loans
|
(475,000
|
)
|
160,000
|
||||
Proceeds
from sale of preferred shares
|
|
|
-
|
|
|
2,000,000
|
|
Net
cash (used in) provided from financing activities
|
|
|
(429,685
|
)
|
|
1,773,309
|
|
|
|
|
|
|
|
|
|
NET
(DECREASE) INCREASE IN CASH
|
|
|
(938,121
|
)
|
|
1,218,553
|
|
|
|
|
|
|
|
|
|
CASH,
BEGINNING OF PERIOD
|
|
|
1,751,178
|
|
|
263,219
|
|
|
|
|
|
|
|
|
|
CASH,
END OF PERIOD
|
|
$
|
813,057
|
|
$
|
1,481,772
|
|
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
|
|
|
|
|
||
Interest
paid
|
|
$
|
46,750
|
|
$
|
-
|
|
Taxes
paid
|
|
$
|
-
|
|
$
|
-
|
|
Issuance
of stock to pay expenses and settle accrued expenses
|
$
|
387,870
|
$
|
||||
Preferred
stock dividend
|
$
|
-
|
$
|
2,000,000
|
|
Quarter Ended
September 30,
2007
|
Year Ended
June 30,
2007
|
|||||
Negative
working capital
|
$
|
1,711,701
|
$
|
668,410
|
|||
Net
loss
|
1,513,660
|
4,002,650
|
|||||
Accumulated
deficit
|
22,728,886
|
21,215,226
|
|
September 30,
2007
|
September 30,
2006
|
|||||
Warrants
|
71,073,277
|
34,697,014
|
|||||
Convertible
Notes
|
-
|
15,162,080
|
|||||
Convertible
Preferred Stock
|
43,582,667
|
11,764,706
|
▪ |
statements
about our business plans;
|
▪ |
statements
about the potential for the development, regulatory approval and
public
acceptance of new
services;
|
▪
|
estimates
of future financial
performance;
|
▪
|
predictions
of national or international economic, political or market
conditions;
|
▪
|
statements
regarding other factors that could affect our future operations
or
financial position;
and
|
▪ |
other
statements that are not matters of historical
fact.
|
Exhibit
No.
|
Exhibit
Description
|
|
|
|
|
31.1
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
|
31.2
|
Certification
Pursuant to Section 302 of the Sarbanes Oxley Act of
2002
|
|
Certification
Pursuant to Section 906 of the Sarbanes Oxley Act of
2002
|
|
Element
21 Golf Company
|
|
|
|
|
November
12, 2007
|
By:
|
/s/
Nataliya Hearn
|
Nataliya
Hearn, Ph.D.
|
||
|
President
and Director
|
|
|
|
|
November
12, 2007
|
By:
|
/s/ John
Grippo
|
|
Chief
Financial Officer
|