Nevada
(State
or other jurisdiction of
incorporation
or organization)
|
84-1062062
(I.R.S.
Employer
Identification
No.)
|
PART
I - FINANCIAL
INFORMATION
|
PAGE
|
||||||
ITEM
1. FINANCIAL STATEMENTS
|
3
|
||||||
Condensed
Consolidated Balance Sheets (Unaudited)
|
4-5
|
||||||
Condensed
Consolidated Statements of Operations (Unaudited)
|
6
|
||||||
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
7-9
|
||||||
Notes
to the Condensed Consolidated Financial Statements (Unaudited)
|
10-14
|
||||||
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS
|
15
|
||||||
ITEM
3. CONTROLS AND PROCEDURES
|
20
|
||||||
PART
II - OTHER INFORMATION
|
|||||||
ITEM
1. LEGAL PROCEEDINGS
|
21
|
||||||
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
21
|
||||||
ITEM
5. OTHER INFORMATION
|
22
|
||||||
ITEM
6. EXHIBITS AND REPORTS ON FORM 8-K
|
23
|
||||||
SIGNATURES
|
24
|
||||||
INDEX
TO EXHIBITS
|
25-27
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
September
30,
|
December
31,
|
|||||||
ASSETS
|
2007
|
2006
|
||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ |
15,104
|
$ |
124,158
|
||||
Accounts
and notes receivable, trade - net of allowance
|
||||||||
for
doubtful accounts of $91,036 and $103,732,
|
||||||||
respectively
|
19,289
|
32,841
|
||||||
Accounts
receivable - related parties
|
1,987
|
42,887
|
||||||
Notes
receivable - net of allowance for doubtful accounts
|
||||||||
of $90,000 and $90,000, respectively |
-
|
10,142
|
||||||
Inventory
|
374,173
|
370,639
|
||||||
Prepaid
expenses
|
91,024
|
207,167
|
||||||
Investment
in marketable equity securities - available for sale
|
30,485
|
265,532
|
||||||
TOTAL
CURRENT ASSETS
|
532,062
|
1,053,366
|
||||||
PROPERTY
AND EQUIPMENT, net of $1,117,756 and $796,483
|
||||||||
of
accumulated depreciation, respectively
|
3,163,652
|
3,033,228
|
||||||
LAND
|
633,520
|
633,520
|
||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
254,396
|
-
|
||||||
Loan
costs, net
|
42,248
|
43,958
|
||||||
Trademarks
|
1,380
|
1,380
|
||||||
TOTAL
ASSETS
|
$ |
4,627,258
|
$ |
4,765,452
|
||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Balance Sheets (Continued)
|
||||||||
September
30,
|
December
31,
|
|||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
2007
|
2006
|
||||||
(Unaudited)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ |
701,258
|
$ |
765,059
|
||||
Accounts
payable - related parties
|
140,174
|
44,032
|
||||||
Checks
in excess of bank statement balance
|
2,232
|
-
|
||||||
Accrued
liabilities
|
796,737
|
613,169
|
||||||
Accrued
interest - related parties
|
154,808
|
-
|
||||||
Refundable
deposits
|
19,455
|
15,892
|
||||||
Convertible
debenture
|
27,520
|
147,500
|
||||||
Put
option liability
|
11,793
|
63,214
|
||||||
Current
maturities of long-term debt
|
614,218
|
420,814
|
||||||
Current
maturities of long-term debt - related parties
|
131,597
|
176,025
|
||||||
TOTAL
CURRENT LIABILITIES
|
2,599,792
|
2,245,705
|
||||||
LONG-TERM
LIABILITIES
|
||||||||
Long-term
debt, net of current portion
|
2,224,813
|
2,196,580
|
||||||
Long-term
debt - related parties, net of current portion
|
390,000
|
437,000
|
||||||
TOTAL
LONG-TERM LIABILITIES
|
2,614,813
|
2,633,580
|
||||||
TOTAL
LIABILITIES
|
5,214,605
|
4,879,285
|
||||||
MINORITY
INTEREST
|
97,678
|
91,344
|
||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Preferred
Series A stock-$0.001 par value; 10,000,000
|
||||||||
shares
authorized; 150,000 shares outstanding
|
150
|
150
|
||||||
Preferred
Series B stock - $0.001 par value; 10,000,000
|
||||||||
shares
authorized; 10,000,000 shares outstanding
|
10,000
|
10,000
|
||||||
Preferred
Series C stock - $0.001 par value; 5,000,000 share
|
||||||||
authorized;
334,500 and 190,500 shares outstanding, respectively
|
335
|
191
|
||||||
Common
stock - $0.0001 par value; 50,000,000,000 shares
|
||||||||
authorized;
4,718,323,086 shares and 811,476,885
shares
|
||||||||
outstanding,
respectively
|
471,832
|
81,148
|
||||||
Additional
paid-in capital
|
17,638,884
|
15,602,504
|
||||||
Treasury
stock, 0 shares and 1,469 shares, respectively, at cost
|
-
|
(100,618 | ) | |||||
Accumulated
other comprehensive income
|
12,280
|
219,585
|
||||||
Accumulated
deficit
|
(18,818,506 | ) | (16,018,137 | ) | ||||
TOTAL
STOCKHOLDERS' DEFICIT
|
(685,025 | ) | (205,177 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ |
4,627,258
|
$ |
4,765,452
|
||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||||||||||
Condensed
Consolidated Statements of Operations and Other Comprehensive
Income
(Loss)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
REVENUE
|
||||||||||||||||
Sales
- Salon and Retail
|
$ |
711,557
|
$ |
383,072
|
$ |
2,097,611
|
$ |
971,059
|
||||||||
Rental
revenue
|
51,109
|
51,503
|
174,256
|
140,068
|
||||||||||||
TOTAL
REVENUE
|
762,666
|
434,575
|
2,271,867
|
1,111,127
|
||||||||||||
COST
OF REVENUE
|
||||||||||||||||
Cost
of sales - Salon and Retail
|
297,115
|
114,175
|
1,069,561
|
340,888
|
||||||||||||
Cost
associated with rental revenue
|
24,167
|
15,169
|
113,151
|
79,998
|
||||||||||||
Depreciation
and amortization on rentals
|
21,891
|
27,962
|
67,670
|
79,001
|
||||||||||||
TOTAL
COST OF REVENUE
|
343,173
|
157,306
|
1,250,382
|
499,887
|
||||||||||||
GROSS
PROFIT
|
419,493
|
277,269
|
1,021,485
|
611,240
|
||||||||||||
EXPENSES
|
||||||||||||||||
General
and administrative expense
|
1,559,506
|
670,556
|
3,931,863
|
1,495,145
|
||||||||||||
Consulting
fees
|
15,125
|
1,081,831
|
249,305
|
1,456,491
|
||||||||||||
Depreciation
and amortization expense
|
41,745
|
19,144
|
101,601
|
43,716
|
||||||||||||
Interest
expense associated with rental revenue
|
42,765
|
30,884
|
121,619
|
106,335
|
||||||||||||
TOTAL
EXPENSES
|
1,659,141
|
1,802,415
|
4,404,388
|
3,101,687
|
||||||||||||
OPERATING
LOSS
|
(1,239,648 | ) | (1,525,146 | ) | (3,382,903 | ) | (2,490,447 | ) | ||||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Interest
expense
|
(27,075 | ) | (17,135 | ) | (205,444 | ) | (34,609 | ) | ||||||||
Gain
(loss) on sale of marketable securities
|
(12,677 | ) |
-
|
283,050
|
2,301,967
|
|||||||||||
Loss
on disposal of assets
|
-
|
48,370
|
(250 | ) | (25,376 | ) | ||||||||||
Other
income
|
3,861
|
114,641
|
16,253
|
132,704
|
||||||||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(35,891 | ) |
145,876
|
93,609
|
2,374,686
|
|||||||||||
NET
INCOME (LOSS) BEFORE INCOME TAXES
|
(1,275,539 | ) | (1,379,270 | ) | (3,289,294 | ) | (115,761 | ) | ||||||||
Provision
for state income tax
|
(3,900 | ) |
-
|
(3,900 | ) |
-
|
||||||||||
INCOME
(LOSS) BEFORE MINORITY INTEREST
|
(1,279,439 | ) | (1,379,270 | ) | (3,293,194 | ) | (115,761 | ) | ||||||||
MINORITY
INTEREST IN (INCOME) LOSS OF
|
||||||||||||||||
CONSOLIDATED
SUBSIDIARIES
|
7,225
|
18,068
|
4,391
|
22,233
|
||||||||||||
INCOME
(LOSS) FROM CONTINUING
|
||||||||||||||||
OPERATIONS
|
(1,272,214 | ) | (1,361,202 | ) | (3,288,803 | ) | (93,528 | ) | ||||||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
-
|
(298,760 | ) |
-
|
189,461
|
|||||||||||
NET
INCOME (LOSS)
|
$ | (1,272,214 | ) | $ | (1,659,962 | ) | $ | (3,288,803 | ) | $ |
95,933
|
|||||
BASIC
AND DILUTED INCOME (LOSS) PER SHARE
|
||||||||||||||||
Continuing
Operations
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||
Discountinued
net loss per share
|
-
|
-
|
-
|
-
|
||||||||||||
Net
Income (Loss)
|
$ |
-
|
$ |
-
|
$ |
-
|
$ |
-
|
||||||||
WEIGHTED
- AVERAGE SHARES OUTSTANDING
|
2,805,010,953
|
1,121,063,874
|
2,119,864,661
|
802,518,173
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||||||
Net
Income (Loss)
|
$ | (1,272,214 | ) | $ | (1,659,962 | ) | $ | (3,288,803 | ) | $ |
95,933
|
|||||
Change
in unrealized value of marketable securities
|
1,373
|
549,929
|
(207,305 | ) |
488,221
|
|||||||||||
Comprehensive
Income (Loss)
|
$ | (1,270,841 | ) | $ | (1,110,033 | ) | $ | (3,496,108 | ) | $ |
584,154
|
|||||
The
accompanying notes are an integrtal part of these consolidated
financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
|||||||||||
Condensed
Consolidated Statements of Cash Flows
|
|||||||||||
(Unaudited)
|
For
the Nine Months Ended
|
||||||||
September
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
(Restated)
|
|||||||
Net loss | $ | (3,288,803 | ) | $ |
95,933
|
|||
Adjustments to reconcile net loss | ||||||||
to net cash used in operating activities: | ||||||||
Allowance for doubtful accounts receivable | (12,696 | ) | (6,174 | ) | ||||
Change in minority interest income (loss) |
6,334
|
(132,310 | ) | |||||
Depreciation and amortization expense |
170,670
|
122,371
|
||||||
Depreciation expense capitalized in inventory |
36,943
|
-
|
||||||
Issued common stock for services |
991,435
|
147,073
|
||||||
Expense stock sales at values lower than | ||||||||
stock issue values |
675,348
|
1,667
|
||||||
Retroactive adjustment of convertible debenture liability | (22,500 | ) |
-
|
|||||
Loss on disposal of assets |
11
|
73,746
|
||||||
Stock issued in 2003 returned and cancelled | - | (11,800 | ) | |||||
Prepaid expense |
-
|
(982,172 | ) | |||||
Net gain on sale of marketable securities |
-
|
(2,301,967 | ) | |||||
Sale of marketable securities |
-
|
2,400,000
|
||||||
Decrease in expenses and changes in liabilities in 2006 resulting | ||||||||
from change in accounting for convertible debenture from a | ||||||||
derivative to a liability |
-
|
(114,411 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable |
29,296
|
33,106
|
||||||
Accounts receivable - related parties |
40,900
|
(4,716 | ) | |||||
Note receivable |
-
|
(2,814 | ) | |||||
Inventory | (3,534 | ) | (192,021 | ) | ||||
Prepaid expense |
116,143
|
(510 | ) | |||||
Accounts payable |
281,963
|
144,910
|
||||||
Accounts payable - related parties |
96,142
|
30,756
|
||||||
Checks in excess of bank statement balance |
2,232
|
-
|
||||||
Accrued liabilities |
183,596
|
95,383
|
||||||
Accrued liabilities - related parties |
154,808
|
-
|
||||||
Refundable deposit |
3,563
|
-
|
||||||
Deferred revenue | (28 | ) | (829 | ) | ||||
Net cash used in operating activities | (538,177 | ) | (604,779 | ) | ||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Statements of Cash Flows
(Continued)
|
||||||||
(Unaudited)
|
||||||||
For
the Nine Months Ended
|
||||||||
September
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Sale
of commercial real estate
|
-
|
802,126
|
||||||
Sale
of residential real estate
|
-
|
70,205
|
||||||
Sale
of marketable securities
|
62,376
|
105,241
|
||||||
Purchase
of marketable securities
|
(33,072 | ) | (7,022 | ) | ||||
Purchase
of property, plant and equipment
|
(243,610 | ) | (299,199 | ) | ||||
Fixed
assets acquired by issuing Nexia stock
|
10,000
|
17,625
|
||||||
Acquired
equipment and loan costs by acquisition of Newby Salons,
LLC
|
(90,917 | ) |
-
|
|||||
Goodwill
from acquisition of Newby Salons, LLC
|
(254,396 | ) |
-
|
|||||
Issued
preferred stock for acquisition of Newby Salons, LLC
|
299,940
|
-
|
||||||
Adjustment
of investment in marketable securities
|
(1,562 | ) |
-
|
|||||
Vapitalized
payroll expense as a fixed asset
|
-
|
(1,318 | ) | |||||
Certain
assets and liabilities of Black Chandelier acquired from
DHX:
|
||||||||
by
issuing a note payable and stock
|
-
|
482,989
|
||||||
Excess
value of note payable and stock given over net assets
received
|
-
|
(1,061,485 | ) | |||||
Increased
investment in Landis, LLC from 20% to 85%:
|
||||||||
by
issuing a note payable and stock
|
-
|
1,339,423
|
||||||
Excess
value of note payable and stock given over increase in
investment
|
-
|
(862,999 | ) | |||||
Intercompany
balances forgiven and written off the books
|
-
|
(429,934 | ) | |||||
Net
cash provided by (used in) investing activities
|
(251,241 | ) |
155,652
|
|||||
The
accompanying notes are an integtal part of these consolidated
financial
statements
|
NEXIA
HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
Condensed
Consolidated Statements of Cash Flows
(Continued)
|
||||||||
For
the Nine Months Ended
|
||||||||
September
30,
|
||||||||
2007
|
2006
|
|||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
(Restated)
|
|||||||
Principal
payments on long-term debt
|
(41,021 | ) | (75,839 | ) | ||||
Principal
payments on long-term debt - related parties
|
(122,245 | ) |
-
|
|||||
Pay
off short-term debt
|
(87,000 | ) | (193,000 | ) | ||||
New
loan for retail stores construction
|
167,670
|
-
|
||||||
Long-term
loan aquired with acquisition of Newby Salons, LLC
|
70,503
|
-
|
||||||
New
line of credit with Bank of The West
|
1,066
|
-
|
||||||
New
loan costs
|
(1,800 | ) | (45,241 | ) | ||||
Receipt
of stock subscriptions receivable
|
693,191
|
101,710
|
||||||
Proceeds
from the issuance of short-term debt
|
- |
250,000
|
||||||
Payoff
mortgages replaced by refinancing
|
-
|
(1,153,402 | ) | |||||
Pay
off mortgage, sale of commercial property
|
-
|
(545,071 | ) | |||||
Pay
off mortgage, sale of condominium
|
-
|
(25,055 | ) | |||||
Pay
off capitalized equipment lease liability
|
-
|
(5,901 | ) | |||||
Proceeds
from the issuance of long-term debt
|
-
|
1,568,790
|
||||||
Issued
notes payable in connection with increasing investment in
|
||||||||
Landis,
LLC and acquiring certain assets and liabilities of
|
||||||||
Black
Chandelier from DHX, Inc.
|
-
|
550,000
|
||||||
Issued
common stock conversion part of convertible debenture
|
-
|
(75,000 | ) | |||||
Collection
of note receivable
|
-
|
100
|
||||||
Net
cash provided by financing activities
|
680,364
|
352,091
|
||||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(109,054 | ) | (97,036 | ) | ||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
124,158
|
160,440
|
||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ |
15,104
|
$ |
63,404
|
||||
SUPPLEMENTAL
DISCLOSURE OF INFORMATION
|
||||||||
Cash
paid for interest
|
$ |
119,793
|
$ |
140,944
|
||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND
|
||||||||
FINANCING
ACTIVITIES:
|
||||||||
Common
stock issued for subscriptions receivable
|
$ |
1,152,629
|
$ |
182,250
|
||||
Common
stock issued to vendors and applied on accounts payable
|
$ |
228,250
|
-
|
|||||
Conversion
of debenture to common stock
|
$ |
193,901
|
-
|
|||||
New
note payable to vendor in satisfaction of accounts Payable
balance
|
$ |
117,513
|
-
|
|||||
Applied
rent receivable, related party, against note payable
|
$ |
30,817
|
-
|
|||||
The
accompanying notes are an integral part of these consolidated
financial
statements
|
•
|
Raise
capital through the Company’s equity line of credit upon the effectiveness
of a pending SB-2 Registration
Statement
|
•
|
Making
certain improvements to certain rental properties in order to make
them
more marketable
|
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 24% with annual payments
|
||||||||
of
$50,000 plus accrued interest on June 20 of each year.
|
||||||||
All
Principal and interest are payable by November 20, 2011
|
250,000
|
250,000
|
||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
-
|
15,000
|
||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
-
|
20,000
|
||||||
Unsecured
note payable to the president and CEO of the
|
||||||||
Company
bearing interest at 20%, and all principal and
|
||||||||
interest
are payable by September 30, 2007
|
5,414
|
31,025
|
||||||
Total
notes payable to the president and CEO of the Company
|
255,414
|
316,025
|
||||||
Unsecured
note payable to DHX, Inc., a corporation owned
|
||||||||
by
the president and CEO of the Company, bearing
|
||||||||
interest
at 24% with annual payments of $60,000 on
|
||||||||
September
18 of each year through September 18, 2011, and
|
||||||||
all
accrued interest is payable with the final principal
payment
|
266,183
|
297,000
|
||||||
521,597
|
613,025
|
|||||||
Less
current portion
|
(131,597 | ) | (176,025 | ) | ||||
Total
long-term debt - Related Parties
|
390,000
|
437,000
|
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Cost
|
$ |
16,502
|
$ |
45,947
|
||||
Gross
unrealized gains
|
17,958
|
225,453
|
||||||
Gross
unrealized losses
|
(3,975 | ) | (5,868 | ) | ||||
Fair
Market Value
|
$ |
30,485
|
$ |
265,532
|
Changes
in the unrealized gain on available-for-sale securities during
the nine
months ended
|
||||
September
30, 2007 are as follows:
|
||||
For
the Nine
|
||||
Months
Ended
|
||||
September
30,
|
||||
2007
|
||||
Beginning
balance
|
$ |
219,585
|
||
Decrease
in unrealized holding gains
|
(207,305 | ) | ||
Ending
balance
|
$ |
12,280
|
CHANGES
IN THE BALANCE SHEET ORIGINALLY REPORTED FOR 09/30/2006:
|
||||
Removed
convertible debenture derivative liability
|
$ | (61,071 | ) | |
Increased
convertible debenture liability
|
53,477
|
|||
Added
a put option liability
|
63,214
|
|||
Reduced
additional paid-in capital
|
(250,839 | ) | ||
(195,219 | ) | |||
Net
decrease in retained deficit
|
195,219
|
|||
$ |
-
|
CHANGES
IN STATEMENTS OF OPERATIONS ORIGINALLY REPORTED
|
||||
FOR
09/30/2006:
|
||||
Net
loss per original statement of operations
|
$ | (198,918 | ) | |
Eliminated
account interest expense - accretion of debt
|
127,890
|
|||
Eliminated
account unrecorded income related to adjustment of derivative
liability
|
||||
to
fair value of underlying security
|
(22,500 | ) | ||
Restated
loss from continuing operations for nine months ended
09/30/06
|
$ | (93,528 | ) |
Nine Months
|
|||||||||||||||||
Ended:
|
Rental
&
|
||||||||||||||||
September
30,
|
Salon
|
Retail
|
General
|
Total
|
|||||||||||||
External
revenues
|
2007
|
$ |
1,433,666
|
$ |
663,945
|
$ |
174,256
|
$ |
2,271,867
|
||||||||
2006
|
945,905
|
25,154
|
140,068
|
1,111,127
|
|||||||||||||
Intersegment
revenues
|
2007
|
-
|
-
|
90,051
|
90,051
|
||||||||||||
2006
|
-
|
-
|
-
|
-
|
|||||||||||||
Net
income (loss)
|
2007
|
(58,951 | ) | (772,542 | ) | (2,457,310 | ) | (3,288,803 | ) | ||||||||
2006
|
(3,997 | ) | (27,777 | ) |
127,707
|
95,933
|
|||||||||||
Total
assets (net of intercompany)
|
2007
|
483,543
|
152,887
|
3,990,828
|
4,627,258
|
||||||||||||
December
31, 2006
|
415,627
|
704,577
|
3,645,248
|
4,765,452
|
Nine
Months
|
Nine
Months
|
|||||||
Ended
|
Ended
|
|||||||
September
30,
|
September
30,
|
|||||||
2007
|
2006
|
|||||||
Revenue
|
$ |
2,436,445
|
$ |
1,237,307
|
||||
Cost
of Goods Sold
|
1,307,493
|
538,160
|
||||||
G&A
|
4,096,715
|
1,630,767
|
||||||
Other
income (loss)
|
(382,258 | ) |
979,268
|
|||||
Net
Loss
|
$ | (3,350,021 | ) | $ |
47,648
|
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
Raw
Materials
|
$ |
22,233
|
$ |
25,512
|
||||
Work
in Process
|
41,842
|
34,464
|
||||||
Finished
Goods
|
310,098
|
310,663
|
||||||
Total
Inventory
|
$ |
374,173
|
$ |
370,639
|
Common
shares for options exercised -
|
Value
of stock
|
|||||||
Issued
to employees for compensation
|
2,169,000,000
|
$ |
216,900
|
|||||
Issued
to vendors to releave accounts payable
|
650,000,000
|
$ |
65,000
|
|||||
2,819,000,000
|
$ |
281,900
|
|
(a)
|
Exhibits.
Exhibits required to be attached by Item 601 of Regulation S-B
are listed
in the Index to Exhibits on page 27 of this Form 10-QSB, and are
incorporated herein by this reference.
|
|
(b)
|
Reports
on Form 8-K During the period covered by this report, Nexia filed
5 Form
8-K reports.
|
(1)
|
On
July 18, 2007, the Company filed a Form 8-K reporting on the retention
of
Hansen, Barnett
&
Maxwell, P.C. of 5 Triad Center, Suite 750, Salt Lake City, Utah
84180 as
the auditors for Nexia Holdings, Inc. (the
“Company”).
|
|
(2)
|
On
July 26, 2007, the Company filed a Form 8-K reporting on three
instances
of issuing unregistered shares, two to Joseph Corso of a total
of 212,
000,000 shares of common stock resulting from conversion of a debenture
held by Mr. Corso and an issuance of 60,000 shares of Series C
Preferred
Stock to Geoffery Eiten in partial satisfaction of a contract for
services
with NFC Escrow Holdings Corp.
|
|
(3)
|
On
August 9, 2007, the Company filed a Form 8-K reporting on the issuance
of
60,000 unregistered shares of Series C Preferred Stock to Anthony
Newby
and Brooke Newby in exchange for the purchase of 100% ownership
of Newby
Salons, L.L.C., a Utah limited liability company that owned and
operated
Reflections Hair & Image Studio located in Bountiful,
Utah.
|
|
(4)
|
On
August 15, 2007, the Company filed a Form 8-K reporting on the
issuance of
500,000,000 unregistered shares of restricted common stock to
QualityStocks, L.L.C. in exchange for an agreement to provide investor
and
public relations services to the Company.
|
|
(5)
|
On
September 12, 2007, the Company filed a Form 8-K reporting on the
issuance
to Mr. Joseph Corso, Jr. of Two Hundred Million Three Hundred Twenty
Eight
Thousand (200,328,000) shares of common stock and the delivery
to J H
Darbie & Co., Inc. of 99 Wall Street, 6th
Floor, New
York, NY 10005, of Twenty Four Thousand (24,000) shares of the
Corporation’s Series C Preferred
Stock.
|
(1)
|
On
October 3, 2007, the Company filed a Form 8-K reporting on the
delivery to
Mr. Joseph Corso, Jr. of Two Hundred Thousand (200,000) shares
of Series C
Preferred Stock of the Company stated par value of
$0.0001. The issuance was authorized in final
satisfaction of the “24% Series A Senior Subordinated Convertible
Redeemable Debenture Due November 1, 2007” debenture held by Mr.
Corso.
|
|
(2)
|
On
October 10, 2007, the Company filed a Form 8-K reporting the Company
authorized the issuance of three billion shares of common stock
to the
directors as compensation and the financing of a $166,000 loan
secured by
the real estate held by Wasatch Capital Corporation.
|
|
(3)
|
On
October 31, 2007, the Company filed a Form 8-K reporting that Diversified
Holdings I, Inc. (DHI), a subsidiary of the Company, entered into
an
agreement with Marshall Holdings International, Inc. (MHII) to
settle and
satisfy all obligations of MHII to the Company and all claims that
arose
from a legal action filed on October 6, 2004 in Salt Lake County,
Utah. In exchange for releasing all obligations alleged in the
lawsuit, the Company will receive a total of One Billion Five
Hundred Million shares of the Common Stock of MHII.
|
|
(4)
|
On
November 1, 2007, the Company filed a Form 8-K reporting on the
transfer
of 14,000 shares of Series C Preferred Stock held by Joseph Corso,
Jr. and
the Company authorized the conversion of those shares into 350,000,000
shares of the Company’s common stock and that the Company authorized the
conversion of 10,000 shares of Series C Preferred Stock held by
Joseph
Corso, Jr. into 500,000,000 shares of the Common Stock of the
Company. The Company authorized the conversion of 14,000 shares
of Series C Preferred Stock held by Joseph Corso, Jr. into 350,000,000
shares of the Common stock of the Company and the transfer of those
shares
to third parties by Mr. Corso. On October 30, 2007, the Company
finalized the authorization for the delivery to seven employees
of the
Company of a total of 250,000 shares of restricted Series C Preferred
Stock.
|
Nexia
Holdings, Inc.
|
|||
Date:
November 18, 2007
|
By:
|
/s/ Richard Surber | |
Richard Surber | |||
President and Director |
Exhibit
No.
|
Exhibit
Page
No.
|
Description
|
||||||||||
3(i)(a)
|
*
|
Articles
of Incorporation of the Company in Colorado, 1987. (Incorporated
by
reference to the Company's Form SB-2 as filed with the Securities
and
Exchange Commission on January 12, 2006).
|
||||||||||
3(i)(b)
|
*
|
Articles
of Amendment to change the name of the Company. (Incorporated by
reference
to the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(i)(c)
|
*
|
Articles
of Incorporation of Kelly’s Coffee Group, Inc. filed with the Secretary of
State of Nevada on August 3, 2000. (Incorporated by reference to
the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
3(i)(d)
|
*
|
Articles
of Merger merging Kelly’s Coffee Group, Inc., a Colorado Corporation into
Kelly’s Coffee Group, Inc., a Nevada Corporation, filed with the Secretary
of State of Colorado on September 22, 2000, and with the Secretary
of
State of Nevada on October 5, 2000. (Incorporated by reference
to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
3(i)(e)
|
*
|
Restated
Articles of Incorporation of the Company. (Incorporated by reference
to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(i)(f)
|
*
|
Amendment
to the Articles of Incorporation changing the Company’s name from Kelly’s
Coffee Group, Inc. to Nexia Holdings, Inc. (Incorporated by reference
to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||||||||||
3(ii)
|
*
|
Bylaws
of Nexia Holdings, Inc. (Incorporated by reference to the
Company’s Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||||||||||
4
|
*
|
Form
of certificate evidencing shares of "Common Stock” in the Company.
(Incorporated by reference to the Company's Form SB-2 as filed
with the
Securities and Exchange Commission on January 12, 2006).
|
||||||||||
10(i)
|
*
|
February
1, 2007 Consulting Agreement with Target IR of Bigfork, Montana
to provide
services including marketing, strategic planning and financial
matters for
a period of one month in exchange for a cash payment in the sum
of
$50,000. (Incorporated by reference from the 10-KSB for the
year ended December 31, 2006 filed by the Company on April 19,
2007.)
|
||||||||||
10(ii)
|
*
|
April
10, 2007 Consulting Agreement with Target IR of Bigfork, Montana
to
provide services including marketing, strategic planning and financial
matters for a period of two months in exchange for a cash payment
in the
sum of $50,000. (Incorporated by reference from the 10-KSB for
the year ended December 31, 2006 filed by the Company on April
19,
2007.)
|
||||||||||
|
|
|||||||||||
31.1
|
33
|
|||||||||||
|
||||||||||||
31.2
|
34
|
|||||||||||
|
||||||||||||
32
|
35
|
Other
|
||||||||||||
|
||||||||||||
99(xliv)
|
July
6, 2007, a Stock Option Agreement between the Company and John
Mortensen,
granting 80,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlv)
|
July
9, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 40,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlvi)
|
July
9, 2007, a Stock Option Agreement between the Company and Fred
Hunzeker,
granting 40,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlvii)
|
July
9, 2007, a Stock Option Agreement between the Company and Jared
Gold,
granting 40,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlviii)
|
July
9, 2007, a Stock Option Agreement between the Company and Sean
Pasinsky,
granting 40,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(xlix)
|
July
27, 2007, a Stock Option Agreement between the Company and Jared
Gold,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(l)
|
July
27, 2007, a Stock Option Agreement between the Company and Andrew
Dunham,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(li)
|
July
27, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 50,000,000 options with an option price set
at
$0.0001, all of the options vested immediately.
|
|||||||||||
99(lii)
|
August
3, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 50,000,000 options with a floating price set at 75% of
the market
price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(liii)
|
August
3, 2007, a Stock Option Agreement between the Company and Richard
N.
Smith, granting 50,000,000 options with a floating price set at
75% of the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(liv)
|
August
3, 2007, a Stock Option Agreement between the Company and Fredrick
Hunzeker, granting 50,000,000 options with a floating price set
at 75% of
the market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lv)
|
August
3, 2007, a Stock Option Agreement between the Company and Rocco
Liebsch,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lvi)
|
August
6, 2007, a Stock Option Agreement between the Company and Guy Cook,
granting 100,000,000 options with a floating price set at 75% of
the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lvii)
|
August
15, 2007, a Stock Option Agreement between the Company and Matthew
Stevens, granting 12,000,000 options with an option price set at
$0.0001,
all of the options vested immediately.
|
|||||||||||
99(lviii)
|
August
17, 2007, a Stock Option Agreement between the Company and John
Mortensen,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
99(lix)
|
August
28, 2007, a Stock Option Agreement between the Company and Anthony
Newby,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lx)
|
September
7, 2007, a Stock Option Agreement between the Company and Richard
N.
Smith, granting 100,000,000 options with an option price set at
$0.0001,
all of the options vested immediately.
|
|||||||||||
99(lxi)
|
September
7, 2007, a Stock Option Agreement between the Company and Mike
Bates,
granting 100,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lxii)
|
September
7, 2007, a Stock Option Agreement between the Company and Rachael
Domingo,
granting 20,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lxiii)
|
September
7, 2007, a Stock Option Agreement between the Company and Michael
Martinez, granting 18,000,000 options with an option price set
at $0.0001,
all of the options vested immediately.
|
|||||||||||
99(lxiv)
|
September
7, 2007, a Stock Option Agreement between the Company and Morgen
Victoria
Swenson, granting 20,000,000 options with an option price set at
$0.0001,
all of the options vested immediately.
|
|||||||||||
99(lxv)
|
September
7, 2007, a Stock Option Agreement between the Company and Megan
M. Jesse,
granting 20,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lxvi)
|
September
7, 2007, a Stock Option Agreement between the Company and Matthew
A.
Stevens, granting 15,000,000 options with an option price set at
$0.0001,
all of the options vested immediately.
|
|||||||||||
99(lxvii)
|
September
7, 2007, a Stock Option Agreement between the Company and Sarah
Lovett,
granting 40,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lxviii)
|
September
7, 2007, a Stock Option Agreement between the Company and Michael
Ryan
Hogan, granting 10,000,000 options with an option price set at
$0.0001,
all of the options vested immediately.
|
|||||||||||
99(lxix)
|
September
7, 2007, a Stock Option Agreement between the Company and Fredrick
W.
Hunzeker, granting 100,000,000 options with an option price set
at
$0.0001, all of the options vested immediately.
|
|||||||||||
99(lxx)
|
September
10, 2007, a Stock Option Agreement between the Company and Scott
Schimmelpfenning, granting 100,000,000 options with an option price
set at
$0.0001, all of the options vested immediately.
|
|||||||||||
99(lxxi)
|
September
20, 2007, a Stock Option Agreement between the Company and Jaime
Catmull,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
99(lxxii)
|
September
27, 2007, a Stock Option Agreement between the Company and Andrew
Dunham,
granting 50,000,000 options with an option price set at $0.0001,
all of
the options vested immediately.
|
|||||||||||
SUBSEQUENT
EVENTS
|
||||||||||||
99(lxxiii)
|
October
8, 2007, a Stock Option Agreement between the Company and Fredrick
W.
Hunzeker, granting 250,000,000 options with an option set at 75%
of the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxiv)
|
October
8, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 250,000,000 options with an option set at 75%
of the
market price at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxv)
|
October
8, 2007, a Stock Option Agreement between the Company and Pamela
Kushlan,
granting 250,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxvi)
|
October
8, 2007, a Stock Option Agreement between the Company and John
Mortensen,
granting 250,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxvii)
|
October
8, 2007, a Stock Option Agreement between the Company and Jared
Gold,
granting 169,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxviii)
|
October
30, 2007, a Stock Option Agreement between the Company and Jaime
Catmull,
granting 150,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxix)
|
October
31, 2007, a Stock Option Agreement between the Company and Andrew
Dunham,
granting 500,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxx)
|
October
31, 2007, a Stock Option Agreement between the Company and Guy
Cook
granting 100,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|
|||||||||||
99(lxxxi)
|
October
31, 2007, a Stock Option Agreement between the Company and Logan
C. Fast,
granting 500,000,000 options with an option set at 75% of the market
price
at the time of exercise, all of the options vested
immediately.
|