x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
[Fee
Required]
|
For the fiscal year ended December 31, 2008 |
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
[No
Fee Required]
|
For the transition period from _____________to ______________ |
Texas
|
75-2095676
|
(State
or other jurisdiction of
incorporation or organization)
|
(IRS
Employer Identification
No.)
|
|
|
Title
of each class
|
Name
of each exchange on which registered
|
|
|
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
Non-accelerated
filer o (Do not
check if a smaller reporting company)
|
Smaller
reporting company x
|
PAGE
|
||
PART
I.
|
||
Item
1.
|
3
|
|
Item
1A.
|
6
|
|
Item
1B.
|
9
|
|
Item
2.
|
9
|
|
Item
3.
|
9
|
|
Item
4.
|
9
|
|
PART
II.
|
||
Item
5.
|
10
|
|
Item
6.
|
11
|
|
Item
7.
|
11
|
|
Item
7A.
|
13
|
|
Item
8.
|
13
|
|
Item
9.
|
13
|
|
Item
9A (T).
|
13
|
|
Item
9B.
|
14
|
|
PART
III.
|
||
Item
10.
|
15
|
|
Item
11.
|
17
|
|
Item
12.
|
18
|
|
Item
13.
|
19
|
|
Item
14.
|
19
|
|
Item
15.
|
20
|
|
21
|
||
|
•
|
adverse
short-term effects on our reported operating
results,
|
|
•
|
diversion
of management's attention,
|
|
•
|
dependence
on retaining, hiring and training key
personnel,
|
|
•
|
risks
associated with unanticipated problems or legal
liabilities,
|
|
•
|
amortization
of acquired intangible assets, some or all of which could reflect poorly
on our operating results and financial
reports,
|
|
•
|
implementation
or remediation of controls, procedures and policies appropriate for a
larger public company at companies that prior to the acquisition lacked
these controls, procedures and policies;
and,
|
|
•
|
incursion
of debt to make acquisitions or for other operating
uses.
|
Closing
Bid
|
Closing
Ask
|
|||||||||||||||
High
|
Low
|
High
|
Low
|
|||||||||||||
Quarters
ending in 2007
|
||||||||||||||||
Feb
16 (one for eight split)
|
0.05 | 0.15 | 0.07 | 0.03 | ||||||||||||
March
31
|
1.50 | 0.30 | 2.00 | 0.75 | ||||||||||||
June
30
|
1.80 | 0.54 | 2.00 | 0.58 | ||||||||||||
September
30
|
2.00 | 0.60 | 2.05 | 0.85 | ||||||||||||
December
31
|
0.80 | 0.08 | 1.20 | 0.75 | ||||||||||||
Quarters
ending in 2008
|
||||||||||||||||
March
31
|
0.25 | 0.10 | 1.05 | 1.01 | ||||||||||||
June
30
|
0.20 | 0.18 | 1.01 | 0.70 | ||||||||||||
September
30
|
0.25 | 0.20 | 0.95 | 0.55 | ||||||||||||
December
31
|
0.20 | 0.10 | 0.66 | 0.50 |
Number
of
|
Weighted
|
|||||||||||
Securities
to be
|
Average
|
Number
of
|
||||||||||
Issued
Upon
|
Exercise
Price
|
Securities
|
||||||||||
Exercise
of
|
of
|
Remaining
|
||||||||||
Outstanding
|
Outstanding
|
Available
for
|
||||||||||
Options
and
|
Options
and
|
Future
|
||||||||||
Plan Description
|
Warrants
|
Warrants
|
Issuance
|
|||||||||
Warrants
not approved by stockholders*
|
- | - | - | |||||||||
Grants
Under Compensation Plans
|
||||||||||||
Approved
by shareholders**
|
410,000 | $ | 0.51 | 579,000 | ||||||||
Totals
|
410,000 | $ | 0.51 | 579,000 | *** |
Q3 | Q4 |
Six
Months
|
||||||||||
Units
Entered vs. 2007
|
+7.3 | % | +33.0 | % | +19.9 | % | ||||||
Units
Sold vs. 2007
|
+11.8 | % | -1.0 | % | +5.4 | % | ||||||
Conversion
Rate 2007
|
55.2 | % | 55.5 | % | 55.4 | % | ||||||
Conversion
Rate 2008
|
57.6 | % | 41.3 | % | 48.7 | % | ||||||
Change
in Buy/Sell Fee Revenues
|
+105.2 | % | +7.5 | % | +51.0 | % |
Name
|
Age
|
Position
|
||
Steven
L. Sample
|
62
|
Director,
Chairman of the Board, and Chief Executive Officer
|
||
David
Bynum
|
61
|
Director,
Vice President and Chief Operating Officer
|
||
Patricia
Ann Arnold
|
52
|
Secretary
|
||
Tony
Moorby
|
61
|
Director,
Chairman of Advisory Board
|
||
Danny
Gibbs
|
52
|
Director
|
||
James
C. Hunter, MD
|
51
|
Director
|
||
V.
Weldon Hewitt
|
72
|
Director
|
||
Frank
Lawrence
|
68
|
Director
|
Restricted
|
||||||||||||||||||
Annual
Compensation(1)
|
Stock
|
|||||||||||||||||
Name
and Principal Position
|
Fiscal
Year
|
Salary
|
Bonus
|
Awards
|
Total
|
|||||||||||||
Steve
Sample(1)
|
2008
|
$ | 150,000 | - | - | 150,000 | ||||||||||||
Chief
Executive Officer
|
2007
|
150,000 | - | - | 150,000 | |||||||||||||
Tony
Moorby, President and
|
2008
|
$ | 201,000 | - | - | 201,000 | ||||||||||||
Chief
Operating Officer(3)
|
2007
|
201,000 | - | $ | 5,000 | (2) | 206,000 |
Number
of
|
Number
of
|
||||||||||||
Securities
|
Securities
|
Weighted
|
|||||||||||
Underlying
|
Underlying
|
Average
|
|||||||||||
Unexercised
Options
|
Unexercised
Options
|
Per
Share
|
Expiration
|
||||||||||
Name
|
Exercisable(3)
|
Unexercisable(1)
|
Exercise
Price
|
Dates
|
|||||||||
Steven
L. Sample(1)
|
0 | 0 |
n.a.
|
n.a.
|
|||||||||
Tony
Moorby
|
0 | 0 |
n.a.
|
n.a.
|
|||||||||
Patricia
Arnold(2)
|
10,000 | 0 | $ |
0.01
|
2/1/17
|
(1)
|
Excludes
1,425,000 warrants are held by Mr. Sample issued in exchange in 2007 for
shares of the Company’s Preferred Stock and not for compensation. The
average exercise price of such warrants was $2.33 per share, and 975,000
of them were tied to specific future performance levels by the company
over fiscal 2008, 2009, and 2010. The performance goals were not met in
2008 and options to acquire 341,350 lapsed leaving a weighted exercise
price of $2.50 and a total of 1,083,650 options pursuant to such warrants
outstanding.
|
(2)
|
During
the fiscal year ended December 31, 2007, the Company granted a total of
25,000 options to purchase common stock to its employees, executive
officers and directors. Ms. Arnold was awarded the indicated
option on February 1, 2007 and an equal number of shares vest annually
over a four year period.
|
(3)
|
Does
not include 100,000 Common stock Options with an exercise price of $0.50
per share granted to Mr. Bynum on December 31, 2008, for his appointment
to the Vice Presidency of the Company beginning the following
day. One half of those options vest January 1, 2009, and the
remainder vesting January 1, 2010 with his continued
employment.
|
Shares Owned | ||||||||
Name
and Address of
|
No.
of
|
|||||||
Beneficial Owner
|
Shares
|
Percent
|
||||||
Steven
L. Sample (1)
|
6,539,600 | 54.2 | % | |||||
Danny
Gibbs (2)
|
62,500 | 0.5 | % | |||||
Tony
Moorby
|
511,000 | 4.2 | % | |||||
Patricia
Ann Arnold (3)
|
- | - | ||||||
James
C. Hunter (2)
|
- | - | ||||||
V.
Weldon Hewitt (2)
|
- | - | ||||||
David
Bynum(4)
|
15,000 | 0.1 | % | |||||
Frank
Lawrence(5)
|
450,000 | 3.8 | % | |||||
All
directors and officers
as
a group (eight persons)
|
7,578,100 | 62.8 | % | |||||
Vesting
Year
|
Price
|
Number
|
||||||
2008
|
$ | 2.00 | 333,000 | * | ||||
2009
|
$ | 3.00 | 333,000 | |||||
2010
|
$ | 4.00 | 334,000 |
Page
|
|
F-1
|
|
F-2
|
|
F-3
|
|
F-4 to
F-5
|
|
F-6
|
|
F-7 to
F-20
|
3.1*
|
Restated
Articles of Incorporation, as amended (incorporated by reference from a
similarly numbered exhibit filed with the Company’s Registration Statement
No. 33-97308-D)
|
3.2*
|
Bylaws
(incorporated by reference from a similarly numbered exhibit filed with
the Company’s Registration Statement No.
33-97308-D)
|
3.3*
|
Amendments
to Bylaws
|
4.1*
|
Form
of Warrant Agreement Covering Redeemable Common Stock Purchase Warrants
(incorporated by reference from a similarly numbered exhibit filed with
the Company’s Registration Statement No.
33-97308-D)
|
10.1*
|
Revised
form of Representative’s Warrant and Registration Rights Agreement
(incorporated by reference from a similarly numbered exhibit filed with
the Company’s Registration Statement No.
33-97308-D)
|
10.2*
|
Copy
of 1995 Incentive Stock Option Plan (incorporated by reference from a
similarly numbered exhibit filed with the Company’s Registration Statement
No. 33-97308-D)
|
10.3*
|
Copy
of Outside Director Stock Option Plan (incorporated by reference from a
similarly numbered exhibit filed with the Company’s Registration Statement
No. 33-97308-D)
|
10.4*
|
Copy
of Warrant Agreement between the Company and Can Am Capital (incorporated
by reference from a similarly numbered exhibit filed with the Company’s
Registration Statement No.
33-97308-D)
|
10.5*
|
Copy
of Note and Security Agreement between the Company and Bronco Bowl
Holding, Inc. (incorporated by reference from a similarly numbered exhibit
filed with the Company’s Registration Statement No.
33-97308-D)
|
10.6*
|
diversified
Employee Leasing, Inc. Client Service Agreement (incorporated by reference
from a similarly numbered exhibit filed with the Company’s Registration
Statement No. 33-97308-D)
|
10.7*
|
Stock
Purchase and Subscription Agreement
|
10.8*
|
Letter
of Agreement concerning transfer of shares, payment and delivery thereof,
Lien Release, Power of Attorney, Irrevocable Voting Proxy,
acknowledgements, et al
|
10.9*
|
Letter
of Agreement concerning transfer of
shares
|
3300
N. A Street, Bldg. 4, Suite 200
|
1931
E. 37th
Street, Suite 7
|
2626
Royal Circle
|
Midland,
Texas 79705
|
Odessa,
Texas 79762
|
Kingwood,
Texas 77339
|
(432)
686-9381
|
(432)
363-0067
|
(281)
359-7224
|
Fax
(432) 684-6722
|
Fax
(432) 363-0376
|
Fax
(281) 359-7112
|
2008
|
2007
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS | ||||||||
Cash
|
$
|
5,586
|
$
|
49,716
|
||||
Certificate
of Deposit (Restricted)
|
157,255
|
153,361
|
||||||
Accounts
receivable
|
236,524
|
210,424
|
||||||
Deposits
and prepaid expenses
|
3,481
|
33,562
|
||||||
Total
Current Assets
|
402,846
|
447,063
|
||||||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation
|
||||||||
of
$52,103 and $13,707 in 2008 and 2007, respectively
|
172,346
|
203,142
|
||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
427,929
|
427,929
|
||||||
Customer
list and Non-Compete Agreement, net of accumulated
amortization
|
||||||||
of
$255,850 and $85,283 in 2008 and 2007, respectively
|
385,284
|
555,851
|
||||||
Total
Other Assets
|
813,213
|
983,780
|
||||||
TOTAL
ASSETS
|
$
|
1,388,405
|
$
|
1,633,985
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Cash
overdraft
|
$
|
42,893
|
$
|
−
|
||||
Accounts
payable
|
277,561
|
224,928
|
||||||
Accrued
liabilities
|
404,374
|
87,238
|
||||||
Line
of credit
|
275,000
|
139,900
|
||||||
Capital
lease obligations, current portion
|
14,619
|
11,706
|
||||||
Stockholder
payables
|
-
|
47,104
|
||||||
Total
Current Liabilities
|
1,014,447
|
510,876
|
||||||
NONCURRENT
LIABILTIES
|
||||||||
Capital
lease obligations, less current portion
|
16,900
|
32,078
|
||||||
TOTAL
LIABILITIES
|
1,031,347
|
542,954
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
Stock, $0.001 par value,
|
||||||||
1,475,000
shares authorized, none issued and outstanding
|
-
|
-
|
||||||
Common
stock, $0.001 par value, 150,000,000 shares authorized;
|
||||||||
12,062,524
and 11,997,524 shares issues and outstanding, respectively
|
12,062
|
11,997
|
||||||
Additional
paid-in capital
|
11,095,181
|
10,918,722
|
||||||
Retained
deficit
|
(10,750,185
|
)
|
|
(9,839,688
|
)
|
|||
TOTAL
STOCKHOLDERS' EQUITY
|
357,058
|
1,091,031
|
||||||
TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY | $ |
1,388,405
|
$ |
1,633,985
|
2008
|
2007
|
|||||||
REVENUES
|
||||||||
Buyers
fees
|
$
|
447,751
|
$
|
159,288
|
||||
Sellers
fees
|
535,858
|
225,876
|
||||||
Other
revenue
|
15,363
|
38,240
|
||||||
Total
Revenues
|
998,972
|
423,404
|
||||||
OPERATING
EXPENSES
|
||||||||
Cost
of fees earned
|
85,950
|
100,937
|
||||||
Employee
compensation
|
848,556
|
2,076,538
|
||||||
General
and administrative
|
701,118
|
1,498,506
|
||||||
Depreciation
and amortization
|
219,829
|
101,270
|
||||||
Beneficial
conversion of preferred stock
|
-
|
500,000
|
||||||
Total
Operating Expenses
|
1,855,453
|
4,277,251
|
||||||
Operating
loss before other income (expense)
|
||||||||
and
income taxes
|
(856,481
|
)
|
(3,853,847
|
)
|
||||
OTHER
INCOME (EXPENSE)
|
||||||||
Interest
income
|
5,595
|
8,223
|
||||||
Interest
expense
|
(20,378
|
)
|
(2,890
|
)
|
||||
Loss
on sale of assets
|
(39,233
|
)
|
(2,367
|
)
|
||||
Total
Other Income (Expense)
|
(54,016
|
)
|
2,966
|
|||||
INCOME
TAX
|
-
|
-
|
||||||
NET
LOSS
|
$
|
(910,497
|
)
|
$
|
(3,850,881
|
)
|
||
BASIC
AND DILUTED LOSS PER SHARE
|
||||||||
Loss
per share
|
$
|
(0.07
|
)
|
$
|
(0.35
|
)
|
||
Weighted
average shares outstanding
|
12,017,524
|
10,997,523
|
Additional
|
||||||||||||||||||||||||||||
Preferred
Stock
|
Common
Stock
|
Paid
in
|
Retained
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
Balance
|
||||||||||||||||||||||||||||
December
31, 2006
|
525,000 | $ | 525 | 9,935,024 | $ | 9,935 | $ | 5,703,930 | $ | (5,988,807 | ) | (274,417 | ) | |||||||||||||||
February
1, 2007
|
||||||||||||||||||||||||||||
Warrants
Issued for
Services
|
- | - | - | - | 497,930 | - | 497,930 | |||||||||||||||||||||
Stock
Options Issued for
Equipment
|
- | - | - | - | 15,060 | - | 15,060 | |||||||||||||||||||||
March
31, 2007
|
||||||||||||||||||||||||||||
Stock
Issued for Services
|
- | - | 500,000 | 500 | 999,500 | - | 1,000,000 | |||||||||||||||||||||
May 16,
2007
|
||||||||||||||||||||||||||||
Stock
Options Issued
For
Services
|
- | - | - | - | 2,277 | - | 2,277 | |||||||||||||||||||||
May
29, 2007
|
||||||||||||||||||||||||||||
Warrants
Issued for
Services
|
- | - | - | - | 605,348 | - | 605,348 | |||||||||||||||||||||
June
8, 2007
|
||||||||||||||||||||||||||||
Sale
of Common Stock
|
- | - | 512,500 | 512 | 1,024,488 | - | 1,025,000 | |||||||||||||||||||||
Stock
Warrants Issued
|
||||||||||||||||||||||||||||
For
Services
|
- | - | - | - | 430,300 | - | 430,300 | |||||||||||||||||||||
June
22, 2007
|
||||||||||||||||||||||||||||
Conversion
of 525,000
|
||||||||||||||||||||||||||||
shares
of Preferred Stock
|
||||||||||||||||||||||||||||
to
Common Stock
|
(525,000 | ) | (525 | ) | 525,000 | 525 | 500,000 | - | 500,000 | |||||||||||||||||||
Additional
|
||||||||||||||||||||||||||||
Preferred
stock
|
Common
Stock
|
Paid
in
|
Retained
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||||||||
July
10, 2007
|
||||||||||||||||||||||||||||
Stock
Issued in Acquisition
|
-
|
$
|
-
|
500,000
|
$
|
500
|
$
|
791,077
|
$
|
-
|
$
|
791,577
|
||||||||||||||||
Issue
of Non-Compete
Agreement
|
-
|
-
|
-
|
-
|
266,134
|
-
|
266,134
|
|||||||||||||||||||||
Warrants
Issued in
Acquisition
|
-
|
-
|
-
|
-
|
39,983
|
39,983
|
||||||||||||||||||||||
November
2, 2007
|
||||||||||||||||||||||||||||
Stock
Options Issued
For
Services
|
-
|
-
|
-
|
-
|
22,720
|
-
|
22,720
|
|||||||||||||||||||||
November
3, 2007
|
||||||||||||||||||||||||||||
Stock
Issued for Services
|
-
|
-
|
25,000
|
25
|
19,975
|
-
|
20,000
|
|||||||||||||||||||||
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
(3,850,881
|
)
|
(3,850,881
|
)
|
|||||||||||||||||||
Balance
|
||||||||||||||||||||||||||||
December
31, 2007
|
-
|
-
|
11,997,524
|
11,997
|
10,918,722
|
(9,839,688
|
) |
1,091,031
|
||||||||||||||||||||
Sale
of
Common
Stock
|
65,000
|
65
|
129,935
|
130,000
|
||||||||||||||||||||||||
Options
Issued for
Services
|
46,524
|
46,524
|
||||||||||||||||||||||||||
Net
Loss
|
(910,497
|
) |
(910,497
|
) | ||||||||||||||||||||||||
Balance
|
||||||||||||||||||||||||||||
December
31, 2008
|
-
|
$
|
-
|
12,062,524
|
$
|
12,062
|
$
|
11,095,181
|
$
|
(10,750,185
|
) |
$
|
357,058
|
|||||||||||||||
2008
|
2007
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
loss
|
$
|
(910,497
|
)
|
$
|
(3,850,881
|
)
|
||
Adjustments
to reconcile net loss to net cash
|
||||||||
used
in operating activities:
|
||||||||
Depreciation
and amortization
|
219,829
|
101,270
|
||||||
Common
stock issued for services
|
-
|
1,020,000
|
||||||
Stock
options issued for services
|
46,524
|
1,573,633
|
||||||
Beneficial
conversion
|
-
|
500,000
|
||||||
Loss
on disposal of assets
|
14,234
|
2,367
|
||||||
Changes
in operating assets and liabilities
|
||||||||
Cash
overdrafts
|
42,893
|
-
|
||||||
Certificate
of Deposit (Restricted)
|
(3,894
|
) |
(153,361
|
)
|
||||
Accounts
receivable
|
(26,100
|
)
|
(210,424
|
)
|
||||
Deposits
and prepaid expenses
|
30,081
|
(33,093
|
)
|
|||||
Accounts
payable
|
52,633
|
164,392
|
||||||
Accrued
liabilities
|
317,136
|
(152,160
|
)
|
|||||
Net
cash used in operating activities
|
(217,161
|
)
|
(1,038,257
|
) | ||||
Cash
flows from investing activities
|
||||||||
Proceeds
from sale of assets
|
26,400
|
22,061
|
||||||
Purchase
of property and equipment
|
(59,099
|
)
|
(136,759
|
)
|
||||
Net
cash used in investing activities
|
(32,699
|
)
|
(114,698
|
)
|
||||
Cash
flows from financing activities
|
||||||||
Borrowings
and repayments from/on line of credit
|
135,100
|
139,900
|
||||||
Capital
lease payments
|
(12,266
|
)
|
-
|
|||||
Sale
of common stock
|
130,000
|
1,025,000
|
||||||
Shareholder
payables
|
(47,104
|
)
|
36,339
|
|||||
Net
cash provided by financing activities
|
205,730
|
1,201,239
|
||||||
Net
increase (decrease) in cash and cash equivalents
|
(44,130
|
)
|
48,284
|
|||||
Cash,
beginning of year
|
49,716
|
1,432
|
||||||
Cash,
end of year
|
$
|
5,586
|
$
|
49,716
|
||||
Supplemental
Disclosure of Cash Flow Information
|
||||||||
Cash
paid during period for:
|
||||||||
Interest
|
$
|
20,378
|
$
|
2,784
|
||||
Income
tax
|
$
|
-
|
$
|
-
|
||||
a)
|
Gibbs
transferred all of its assets and liabilities to the Gibbs Construction,
Inc. Creditor Trust (“Trust”).
|
b)
|
Gibbs
issued 501,000 shares of its authorized but previously unissued common
stock to the Trust in settlement of unsecured creditor
claims.
|
c)
|
Gibbs
approved issuance of 1,000,000 shares of a newly created preferred stock,
with an aggregate liquidation preference value of $200,000 and a six
percent (6%) non-cumulative dividend, to the bonding
surety.
|
d)
|
Gibbs
issued 4,000,000 shares of its authorized but previously unissued common
stock to Thacker Asset Management, LLC (TAM), a Texas limited liability
company, in exchange for certain operating assets and the obligation to
complete certain construction projects of
TAM.
|
·
|
Changed
the Company’s name to Acacia Automotive,
Inc.
|
·
|
Authorized
2,000,000 shares of $0.001 par value preferred stock and authorized the
Board of Directors to:
|
a.)
|
set
the number of shares constituting each series of preferred
stock
|
b.)
|
establish
voting rights, powers, preferences and conversion
rights
|
·
|
Increased
the authorized number of common shares to 150,000,000 and decreased the
par value to $0.001.
|
·
|
Authorized
a one-for-eight reverse stock split of the Company’s common
stock.
|
·
|
Designated
525,000 shares of preferred stock as Series A Preferred Stock, with the
following rights:
|
a.)
|
Dividends
can be paid when declared by the Board of Directors but must be also
simultaneously declared on the common
stock.
|
b.)
|
Series
A Preferred Stock may not be
redeemed.
|
c.)
|
Each
share of Series A Preferred Stock is convertible into one share of common
stock at the option of the holders.
|
d.)
|
The
holders of Series A Preferred Shares are certified to 50 votes on all
matters to be voted on by the shareholders of the Company for each share
of Series A Preferred Stock held.
|
·
|
Authorized
the issuance of common stock and Series A Preferred Stock for services
rendered and payments of organization expenses on behalf of the
Company:
|
a.)
|
8,567,500
shares of common stock
|
b.)
|
525,000
shares of Series A Preferred Stock
|
c.)
|
Aggregated
issuance fair value was $150,262
|
•
|
Level
1 – Quoted prices for identical instruments in active
markets;
|
|
•
|
Level
2 – Quoted prices for similar instruments in active markets, quoted prices
for identical or similar instruments in markets that are not active, and
model-derived valuations in which all significant inputs and significant
value drivers are observable in active markets; and drivers
are observable in active markets;
and
|
•
|
Level
3 – Valuations derived from valuation techniques in which one or more
significant inputs or significant value drivers are
unobservable.
|
Quoted
Prices
in
Active
Markets
for
Identical
Assets
|
Significant
Other
Observable
Inputs
|
Significant
Unobservable
Inputs
|
||||||||||||||
(Level
1)
|
(Level
2)
|
(Level
3)
|
Total
|
|||||||||||||
Options
|
$ | - | $ | 46,524 | $ | - | $ | 46,524 | ||||||||
Long-lived
Assets Held For Sale
|
$ | - | $ | 26,400 | $ | - | $ | 26,400 |
Details
of Valuation
|
||||||||
Date
|
Shares
|
Value
|
||||||
3/31/07
|
500,000 | $ | 1,000,000 | |||||
11/3/07
|
25,000 | 20,000 | ||||||
525,000 | $ | 1,020,000 |
Range
|
|||||||||
Estimate
fair value
|
$ | .80 |
to
|
$ | 1.95 | ||||
Expected
life (years)
|
2.5 |
to
|
2.5 | ||||||
Risk
free interest rate
|
4.88 | % |
to
|
4.96 | % | ||||
Volatility
|
212 | % |
to
|
212 | % | ||||
Dividend
yield
|
- |
to
|
- |
Range
|
|||||||||
Estimate
fair value
|
$ | 1.47 |
to
|
$ | 1.95 | ||||
Expected
life (years)
|
5.0 |
to
|
5.0 | ||||||
Risk
free interest rate
|
3.37 | % |
to
|
3.37 | % | ||||
Volatility
|
212 | % |
to
|
212 | % | ||||
Dividend
yield
|
- |
to
|
- |
Estimate
fair value
|
$
|
0.44
|
||
Expected
life (years)
|
5.0
|
|||
Risk
free interest rate
|
1.52
|
%
|
||
Volatility
|
51
|
%
|
||
Dividend
yield
|
-
|
2008
|
2007
|
|||||||
Description
|
Amount
|
Amount
|
||||||
Due
to Stockholder January 1
|
$
|
47,104 | $ | 10,765 | ||||
Payments
made by stockholder
|
||||||||
Opening
expenses
|
-
|
154,453
|
||||||
Operating
expenses
|
-
|
47,104
|
||||||
Equipment
|
-
|
7,248
|
||||||
Prepaid
|
-
|
469
|
||||||
-
|
220,039
|
|||||||
Less:
|
||||||||
Cash
Payments
|
(47,104
|
) |
-
|
|||||
Purchase
of Common
Stock
|
-
|
(138,862
|
)
|
|||||
Stock
Purchase Warrant Exercise
|
-
|
(2,500
|
)
|
|||||
Payment
|
-
|
(31,573
|
)
|
|||||
Due
to Stockholder December
31
|
$
|
-
|
$
|
47,104
|
2008
|
2007
|
|||||||
Leasehold
improvements
|
$
|
43,351
|
$
|
40,987
|
||||
Vehicles
|
45,360
|
31,860
|
||||||
Capital
Leases
|
43,785
|
43,785
|
||||||
Furniture
& fixtures
|
3,154
|
2,403
|
||||||
Computers
& Equipment
|
88,799
|
97,814
|
||||||
224,449
|
216,849
|
|||||||
Less
accumulated depreciation
|
(52,103
|
)
|
(13,707
|
)
|
||||
$
|
172,346
|
$
|
203,142
|
2008
|
2007
|
|||||||
Benefit
for Income Taxes Computed
using
the statutory rate of 34%
|
$
|
309,569
|
$
|
1,309,300
|
||||
Non-Deductible
Expense
|
(26,673
|
)
|
(1,043,549
|
)
|
||||
Change
in Valuation Allowance
|
(282,896
|
)
|
(265,751
|
)
|
||||
Provision
for Income Taxes
|
$
|
-
|
$
|
-
|
2008
|
2007
|
|||||||
Deferred
Tax Assets
|
||||||||
Tax
Operating Loss
Carryforwards
|
$
|
5,029,303
|
$
|
4,746,407
|
||||
Total
Deferred Tax Assets
|
5,029,303
|
4,746,407
|
||||||
Valuation
Allowance
|
(5,029,303
|
)
|
(4,746,407
|
)
|
||||
$
|
-
|
$
|
-
|
·
|
The
number of share constituting each series of preferred
stock
|
·
|
Voting
rights, powers, preferences, and conversion
rights
|
Vesting
Year
|
Price
|
Number
|
|||
2008
|
$
|
2.00
|
333,000
|
||
2009
|
$
|
3.00
|
333,000
|
||
2010
|
$
|
4.00
|
334,000
|
||
1,000,000
|
Property
and equipment
|
$
|
34,806
|
||
Customer
list
|
375,000
|
|||
Goodwill
|
427,929
|
|||
Non
Compete Agreement
|
266,134
|
|||
Total
assets acquired
|
1,103,869
|
|||
Current
liabilities
|
(6,173
|
)
|
||
Total
liabilities assumed
|
(6,173
|
)
|
||
Net
assets acquired
|
$
|
1,097,696
|
2009
|
$ | 104,034 | ||
2010
|
37,500 | |||
2011
|
37,500 | |||
2012
|
37,500 | |||
2013
|
37,500 | |||
Thereafter
|
131,250 | |||
$ | 385,284 |
2008
|
2007
|
|||||||
Preferred
stock
|
$
|
-
|
$
|
525
|
||||
Common
stock
|
-
|
(1,025
|
)
|
|||||
Non
Compete Agreement
|
-
|
266,134
|
||||||
Additional
paid-in capital
|
-
|
(1,097,196
|
)
|
|||||
Prepaid
expenses
|
-
|
-
|
||||||
Accounts
payable
|
25,000
|
(6,173
|
)
|
|||||
Accrued
liabilities
|
-
|
-
|
||||||
Shareholder
payables
|
-
|
-
|
||||||
Equipment
|
-
|
34,806
|
||||||
Vehicles
|
-
|
-
|
||||||
Intangibles
|
-
|
802,929
|
||||||
Leased
Equipment
|
(31,519
|
)
|
(43,785
|
)
|
||||
Capital
Lease Obligations
|
31,519
|
43,785
|
||||||
Software
|
(25,000
|
)
|
-
|
IBM
Credit, LLC – monthly payments of $164, including interest at 8.01%
secured by computer equipment, matures December 31, 2010
|
$
|
3,985
|
||
CIT
Technology Financing Services, Inc – monthly payments of $436, including
interest at 20.24% secured by computer equipment, matures November 30,
2010
|
10,636
|
|||
CIT
Technology Financing Services, Inc – monthly payments of $716, including
interest at 20.82% secured by computer equipment, matures November 14,
2010
|
17,685
|
|||
VAR
Resources, Inc – monthly payments of $591, including interest at 24.18%
secured by computer equipment, matures September 30, 2010
|
6,873
|
|||
Total
payments under capital lease
|
39,179
|
|||
Less
interest
|
(7,660
|
)
|
||
31,519
|
||||
Less
current portion
|
(14,619
|
)
|
||
$
|
16,900
|
2009
|
19,336 | |||
2010
|
19,842 | |||
$ | 39,178 |
Acacia
Automotive, Inc.
|
|||
Date: October
28, 2009
|
By:
|
/s/
Steven L.
Sample
|
|
Steven
L. Sample
|
|||
Chief
Executive Officer and
Principal
Financial and Accounting Officer
|
|||
Signature
|
Title
|
Date
|
||
/s/ Steven L. Sample
|
Director
|
October
28, 2009
|
||
Steven
L. Sample
|
||||
/s/ David Bynum
|
Director
|
October
28, 2009
|
||
David
Bynum
|
||||
/s/ Tony Moorby
|
Director
|
October
28, 2009
|
||
Tony
Moorby
|
||||
/s/ Danny R. Gibbs
|
Director
|
October
28, 2009
|
||
Danny
R. Gibbs
|
||||
/s/ Dr. James C. Hunter
|
Director
|
October
28, 2009
|
||
Dr.
James C. Hunter
|
||||
/s/ V. Weldon Hewitt
|
Director
|
October
28, 2009
|
||
V.
Weldon Hewitt
|
||||
/s/ Frank Lawrence
|
Director
|
October
28, 2009
|
||
Frank
Lawrence
|