form10qsb.htm



SECURITIES AND EXCHANGE COMMISSION
 Washington, D.C. 20549
 


 FORM 10-QSB 
 

 
  (Mark One)
 
[X]  Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended September 30, 2007.
 
[  ]  Transition report under Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from        to       

Commission file number: 33-22128-D
 

 
NEXIA HOLDINGS, INC.
 (Exact name of small business issuer as specified in its charter)
 

 
Nevada
 (State or other jurisdiction of
 incorporation or organization)
84-1062062
 (I.R.S. Employer Identification No.) 
 
59 West 100 South, Salt Lake City, Utah 84101
 (Address of principal executive office) (Zip Code)
 
 (801) 575-8073
 (Issuer's telephone number)
 

 
 
    Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
            Yes X  No     

Indicate by check mark whether the registrant is a shell company.     Yes  [   ]     No  [X]

The number of outstanding shares of the issuer's common stock, $0.0001 par value, as of November 18, 2007 was 12,487,323,144.
 
 



 
NEXIA HOLDINGS, INC.

TABLE OF CONTENTS

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
 
2

 
ITEM 1.  FINANCIAL STATEMENTS

As used herein, the term "Nexia" refers to Nexia Holdings, Inc., a Nevada corporation, its subsidiary corporations and predecessors unless otherwise indicated. The accompanying unaudited, condensed consolidated interim financial statements have been prepared in accordance with the instructions to Form 10-QSB pursuant to the Securities and Exchange Commission and, therefore, do not include all information and footnotes necessary for a complete presentation of our financial position, results of operations, cash flows and stockholders' equity in conformity with generally accepted accounting principles in the United States of America. These condensed financial statements should be read in conjunction with the annual financial statements included in our annual report on Form 10-KSB. In the opinion of management, all adjustments considered necessary for a fair presentation of the results of operations and financial position have been included and all such adjustments are of a normal recurring nature.
 
 
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
 
 
 
 NEXIA HOLDINGS, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
September 30, 2007
(Unaudited)


 
NOTE 1 - BASIS OF FINANCIAL STATEMENT PRESENTATION

The accompanying unaudited condensed consolidated financial statements for Nexia Holdings, Inc. and Subsidiaries (the Company or Nexia) have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America have been condensed or omitted in accordance with such rules and regulations. These interim consolidated financial statements should be read in conjunction with the Company’s financial statements and notes thereto included in its December 31, 2006 Annual Report on Form 10-KSB. The information furnished in the interim consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which, in the opinion of management, are necessary for a fair presentation of such financial statements. Operating results for the three and nine months ended September 30, 2007 are not indicative of the results that may be expected for the year ending December 31, 2007 or for any other period.

NOTE 2 – RECENT ACCOUNTING PRONOUNCEMENTS

The Financial Accounting Standards Board (FASB) issued interpretation no. 48, Accounting for Uncertainty in Income Taxes- an interpretation of FASB Statement No. 109 (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes, and Statements of Financial Accounting Standards (SFAS 109). This Interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. FIN 48 is effective for fiscal years beginning after December 15, 2006.  The Company is currently in the process of determining the effect, if any, the adoption of FIN 48 will have on the consolidated financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157).  SFAS 157 provides accounting guidance on the definition of fair value and establishes a framework for measuring fair value and requires expanded disclosures about fair value measurements.  SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007.  We plan to adopt the provisions of SFAS 157 on April 1, 2008 and we are currently assessing the impact of the adoption of SFAS 157 on our results of operations and financial condition.
 
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities—Including an amendment of FASB Statement No. 115 (SFAS 159).  SFAS 159 permits entities to choose to measure financial instruments and certain other items at fair value.  The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions.  SFAS 159 is effective for financial statements issued for fiscal year beginning after November 15, 2007.  We are currently assessing the impact of adopting SFAS 159 on our results of operations and financial condition.
 
NOTE 3 – BUSINESS CONDITION

The Company’s consolidated financial statements are prepared using accounting principles generally accepted in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has incurred cumulative operating losses through September 30, 2007 of $18,818,506 which raises substantial doubt about the Company’s ability to continue as a going concern. This represents an increase in the cumulative operating loss of $1,272,214 for the quarter ended September 30, 2007. The Company had a negative working capital balance at September 30, 2007 of $2,067,730.
 
 
 NEXIA HOLDINGS, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
September 30, 2007
(Unaudited)


 
Revenue has not been sufficient to cover the Company’s operating costs. Management’s plans to enable the Company to continue as a going concern include the following:

•           Increase retail sales of Landis, LLC and Gold Fusion Laboratories, Inc.
•           Opening additional salon and Black Chandelier locations
•           Using stock and option-based compensation to cover payroll and other permissible labor costs
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
•           Reduce expenses through consolidating or disposing of certain subsidiary companies
•           Convert certain debt into shares of the Company’s common stock
•           Purchasing revenue producing real estate

There can be no assurance that the Company can or will be successful in implementing any of its plans or that it will be successful in enabling the Company to continue as a going concern. The Company’s consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

NOTE 4 - COMMON STOCK

The Company issues options to employees and outside contractors for services.  The options are immediately exercised in a “cashless” transaction with a floating exercise price usually set at 75% of the market price on the sale date or shares are issued with a fixed option price, set at the time the option is granted to the recipient.  The remaining 25% or the amount above the set price from the proceeds of the sale of the stock is expensed as compensation or professional fees.  The Company receives the exercise price which is not definitively determinable until the employee or service provider sells the shares underlying the option or pays the exercise price because of the volatility of the Company’s stock price upon which the exercise price is based.  In accordance with SFAS No. 123 (R), the value of the options immediately granted and exercised have a value equal to the intrinsic or market value on the date of sale.

During the nine months ended September 30, 2007, the Company issued 2,838,817,500 shares of common stock, pursuant to the Company’s S-8 registration statement, valued at $1,846,873.  2,502,517,500 of these shares were issued as option shares to employees or other contractors with a value of $1,706,473 in exchange for services rendered.  The $1,706,473 was recorded as an increase in common stock for par value and the balance in additional paid in capital.  The receipt of cash for stock subscriptions receivable was $693,191.  The amount recorded as expense was $661,597.  The Company also recorded 568,328,000 shares converted from Series C shares at a value of $75,133.

NOTE 5 - RELATED PARTY TRANSACTIONS

The Company's long-term debt to related parties consisted of the following notes payable at September 30, 2007 and December 31, 2006:
 
   
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
 
 
 
 NEXIA HOLDINGS, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
September 30, 2007
(Unaudited)


 
NOTE 6 - INVESTMENT IN MARKETABLE EQUITY SECURITIES

The following is a summary of the Company's investment in available-for-sale securities as of September 30, 2007 and December 31, 2006:
 
   
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
 
 
NOTE 7 – CONSULTING CONTRACTS

On June 1, 2006, Nexia signed consulting contracts with three investor relations or consulting firms, one in the U.S.A. and two in the People’s Republic of China.  Compensation for these services was China Fruits Corporation (CHFR), formerly Diversified Financial Resources Corporation (DVFF) unrestricted 20,000,000 shares of common stock valued at $2,400,000. Nexia recorded a prepaid amount of $2,400,000 at the same time they transferred the stock.  $2,265,000 and $135,000 were expensed in 2006 and the quarter ended March 31, 2007, respectively.  There were no prepaid consulting fee expenses during the second and third quarters of 2007.

In August 2007, the Company set up an agreement for promotional marketing of Nexia’s stock with QualityStocks.net for 500,000,000 shares of Nexia’s restricted common stock.  The agreement provides for press releases, sponsorship newsletters, audio interviews and other servicing broadcasts.

NOTE 8 – CHANGE IN ACCOUNTING FOR CONVERTIBLE DEBENTURE

A 2004 convertible debenture with a shareholder was accounted for as a derivative instrument through the first quarter of 2007.  Subsequent to the first quarter of 2007, the accounting was changed from a derivative to a liability with a put option liability based on discussions with the Securities and Exchange Commission.  The change resulted in restating the financial statements for 2004, 2005 and 2006.  The effect of these changes on the balance sheet and statements of operations as of September 30, 2006 and for the nine months then ended, comparative period with the financial statements as of September 30, 2007 and nine months then ended, is shown below:
 
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 )
 
 
 NEXIA HOLDINGS, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
September 30, 2007
(Unaudited)


 
NOTE 9 – SEGMENT INFORMATION

Nexia has identified three reportable segments in which it operates based on the services it provides using the guidelines set forth in SFAS No. 131, Information Disclosures about Segments of an Enterprise and Related Information.  The reportable segments are as follows – a salon business providing services and retail sales (Salon); retail clothing stores (Retail), which is the Black Chandelier clothing manufacturing and retail sales operations; and the purchase, sale and rental of commercial real estate and all of the other general operations of the Company (Rental & General).

Summarized financial information concerning reportable segments is shown in the following table:
 
   
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
 
 
NOTE 10 – ACQUISITION

On July 31, 2007, the Company entered into an agreement to acquire 100% ownership of Newby Salons, L.L.C., a Utah limited liability company that owned and operated the Reflections Hair & Image Studio in Bountiful, Utah, from Anthony and Brooke Newby in exchange for 60,000 shares of Series C Preferred Stock.  The agreement provides the Company with a second operating salon using exclusively AvedaTM products and offering them for retail sales to the public.  The Reflections salon was re-branded as a Landis Concept Salon on November 9, 2007.

The acquisition has been accounted for using the purchase method.  The value of the 60,000 Series C Preferred Stock shares given was at its conversion to Company common stock value of $300,000.  This value is in excess of Reflection’s net assets value of $45,604, and the excess value of $254,396 has been recorded as goodwill.

NOTE 11 – PRO FORMA STATEMENTS

The income statement for the nine months ended September 30, 2007 and 2006 respectively, is reported below showing what it would have looked like on a proforma basis with the Newby Salon’s operations included:
 
   
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
 
 
NOTE 12 – INVENTORY

Below shows the inventory broken out by class as of September 30, 2007 and December 31, 2006:
 
   
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
 
 
 
 NEXIA HOLDINGS, INC. AND SUBSIDIARIES
Notes to the Condensed Consolidated Financial Statements
September 30, 2007
(Unaudited)


 
NOTE 13 – SUBSEQUENT EVENTS

The summary of stock issued subsequent to September 30, 2007 is as follows:
 
   
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
 
 
In October, the Company authorized the delivery to a shareholder of 200,000 shares of Series C Preferred Stock to settle all claims of a 24% Series A senior subordinated convertible redeemable debenture payable to the shareholder.  The debenture has a face value of $200,000 and was originally issued in November 2004.  The conversion rate for the debenture was equal to 70% of the market value of common stock at the time of conversion and the shareholder had converted $88,481 of the value of the debenture prior to the issuance Series C Preferred Stock.

In October, the Company signed a loan agreement with KeyBank National Association of Salt Lake City for $166,000, with an interest rate of 8.78%, a six year term, payable monthly in the amount of approximately $2,985 due each month until payment is paid in full.  The loan is secured by the Wallace-Bennett Building and guaranteed by Richard Surber, CEO and President of Nexia.

In October, the Company issued 3,000,000,000 restricted shares of common stock to the three board members as partial compensation for services rendered as members of the board of directors for the past three years.  The shares are valued at $30,000 for tax purposes and the restrictions placed on the shares.

In October, the Company filed an S-8 registration statement for its 2008 benefit plan.  The plan registered 15,000,000,000 shares of the Company’s common stock.

In October, the Company issued 150,000 shares of Series C Preferred Stock, valued at $750,000 in exchange for voting control in Green Endeavors, LTD (Green Endeavors).  Green Endeavors is a publicly traded company on the Pinksheets.  Green Endeavors also owns shares in BizAuctions, Inc. a PinkSheet company trading under the symbol, BZCN.PK.

The Company is going to receive a settlement from a litigation of 1,500,000,000 shares of common stock from Marshall Holdings International, Inc.(MHII.OTCBB) valued at $600,000.  The stock closed at $.0004 on November 16, 2007.

In October and November, some investors converted Series C shares into common trading shares.  The total conversion created 1,900,000,000 new shares of common stock.

In October, the Company submitted for issuance a resolution granting Series C Preferred shares to the following named parties as compensation for services provided. Jared Gold, 30,000 shares, Morgen Swenson, 30,000 shares, Guy Cook, 50,000 shares, Michael Golightly, 50,000 shares, Pamela Kushlan, 30,000 shares, John Mortensen, 30,000 shares, Fredrick Hunzeker, 30,000 shares, all of the shares issued to employees will be issued with a restrictive legend.

In October, the Company authorized for issuance 100,000 shares of Series C Preferred restricted shares to Joseph Corso for services provided for the benefit of the Company and 50,000 shares of Series A Preferred Stock to Richard Surber, the Company’s president as compensation for services provided to the Company.
 
 
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
 Cautionary Statement Regarding Forward-Looking Statements
 
The information herein contains certain forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. Investors are cautioned that all forward looking statements involve risks and uncertainty, including, without limitation, the ability of Nexia to continue its business strategy, changes in the real estate markets, labor and employee benefits, as well as general market conditions, competition, and pricing. Although Nexia believes that the assumptions underlying the forward looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, there can be no assurance that the forward looking statements included in the Form 10-QSB will prove to be accurate. In view of the significant uncertainties inherent in the forward looking statements included herein, the inclusion of such information should not be regarded as a representation by Nexia or any other person that the objectives and plans of Nexia will be achieved.
 
GENERAL

Nexia's operations are: (1) the operation of the Company’s subsidiary Gold Fusion Laboratories, Inc. (GFL) dba Black Chandelier, a design fashion line with retail outlets; (2) the operation of the Landis Lifestyle Salon and the Reflections Salon through Nexia’s ownership interest in Landis, LLC, and seeking additional  salon operations and (3) the continued acquisition, leasing and selling of real estate. The following discussion examines Nexia's financial condition as a result of operations for the three and nine month periods ended September 30, 2007 and compares those results with the comparable periods in 2006.

RETAIL OPERATIONS

In August of 2006, Gold Fusion Laboratories, Inc., a 100% owned subsidiary of the Company, signed an asset purchase agreement with Diversified Holdings X, Inc. (DHX) to acquire the rights, assets, inventories and receivables of Black Chandelier’s retail, design and manufacturing operations.  This acquisition closed on September 20, 2006.

Black Chandelier operations as of September 30, 2007 consist of four retail outlets operated under the Black Chandelier name: Trolley Square (Salt Lake City, Utah), Fashion Place Mall (Murray, Utah), The Shops at Riverwoods (Provo, Utah) and the Gateway shopping center (Salt Lake City, Utah) as well as the online shopping site, www.blackchandelier.com.

Gold Fusion had net sales of $177,890 and $663,945 for the three and nine months ended September 30, 2007.  They also had net losses from operations of $240,227 and $772,542 for the three and nine months ended September 30, 2007.

Black Chandelier is a lifestyle company that produces clothing, candles and active wear.  The mission of Black Chandelier is to offer products designed with deliberateness and wild inspiration that indulge an individual’s innate drive to be unique.  The overarching concept is to provide the consumer with an affordable alternative to “mass-market” offerings by extending a product that conveys a sense of eccentricity that stands apart in quality, style and price, from most of the homogenous fare being offered consumers by the mainstream apparel market.  The clothing items are produced in small runs keeping merchandise offered in the stores new.
 

SALON OPERATIONS

Nexia currently owns 85% of Landis, LLC (Landis).  Landis operates an AvedaTM lifestyle salon that features AvedaTM products in its services and for sale to the public (see: www.aveda.com) .  Nexia purchased another salon in the third quarter of 2007.  They now own 100% of Newby Salons, LLC, a Utah limited liability company that owns and operates the Reflections Hair & Image Studio, located at 3379 South Orchard Drive, Bountiful.  The new salon will operate as an additional AvedaTM lifestyle salon that features AvedaTM products in its services and for sale to the public.  On November 9, 2007 the new salon was renamed as a Landis Salon.

Landis Salon has two locations in the Salt Lake Valley of Utah and reported revenue of $533,667 and $1,433,666 during the three and nine months ended September 30, 2007 compared to $357,918 and $945,905 for the same periods in 2006. The increase in revenue of $175,749 and $487,761, or 49% and 52% respectively, came from the growth in customer base that Landis has achieved within its two years of operations and addition of a new location.

Net income (loss) for Landis operations were ($50,009) and ($58,951) for the three and nine month periods ended September 30, 2007 compared to $13,353 and ($3,997) for the same periods in 2006.  The increase in net losses for the three and nine month periods were $63,362 and $54,954, or 475% and 1,375%, respectively.  The increase in losses for the three and nine months over last years gain and loss were mostly from higher payroll expenses created from the increase in business volume this year over last year and the addition of the new salon.

Additional information on the Landis Salon can be found on its website at www.landissalon.com.

REAL ESTATE OPERATIONS
 
Nexia's objective, with respect to real estate operations, is to acquire, through subsidiaries, properties which management believes to be undervalued and which Nexia is able to acquire with limited cash outlays. Nexia will consider properties anywhere within the continental United States. Nexia attempts to acquire such properties by assuming existing favorable financing and paying the balance of the purchase price with nominal cash payments or through the issuance of shares of common stock. Once such properties are acquired, Nexia leases them to primarily commercial tenants. Nexia also makes limited investments to improve the properties with the objective of increasing occupancy and cash flows. Management believes that, with limited improvements and effective management, properties can be sold at a profit within a relatively short period of time.  Nexia currently operates three real estate subsidiaries: Wasatch Capital Corporation (WCC), Downtown Development Corporation (DDC) and Kearns Development Corporation (KDC).

Nexia recorded rental revenues of $51,109 and $174,256 for the three and nine months ended September 30, 2007, respectively, as compared to $51,503 and $140,068 for the comparable period in 2006, respectively. The increase (decrease) in the three and nine month rental revenue of ($394) and $34,188, or (1%) and 24%, respectively, was due to the new lease agreements with higher monthly payments from WCC and one new tenant of DDC.

Nexia had a net loss from real estate operations of $13,051 and $43,531 for the three and nine months ended September 30, 2007, respectively, compared to a net income (loss) of $2,869 and ($61,178) for the comparable periods in 2006, respectively. The decrease in the three month gain of $15,920 and the decrease in the nine month loss of $17,647, or 555% and 29% respectively, is attributable to the reduction in mortgage interest from refinancing the WCC and DDC mortgages.  In addition, DDC reduced expenses on the Salt Lake Development building in April 2006 when it was sold at a loss during the second quarter of 2006.
 
Nexia will continue efforts to achieve profitability and positive cash flow by increasing occupancy and rental income from those properties currently held and to seek new investment opportunities as they are located and evaluated. Accordingly, Nexia hopes to not only minimize any real estate cash flow deficit, but also generate sufficient cash to record a substantial profit upon property disposition.

On June 30, 2007, DDC signed a lease with Hard 8 Powersports LLC to lease 4,500 square feet of space of the property located at 1370 South State Street, Salt Lake City, Utah.  The lease has a one year term that began September 1, 2007 and provides for monthly rental in the sum of $3,562.50. The lease provides for two three-year options to extend the term of the lease.
 

Subsequent Event

COMPANY OPERATIONS AS A WHOLE:

Revenue 

Gross revenue for the three and nine month periods ended September 30, 2007, was $762,666 and $2,271,867, respectively, as compared to $434,575 and $1,111,127 for the same periods in 2006. The increase in the three and nine months revenue of $328,091 and $1,160,740, or 75% and 104% respectively, is due to inclusion of sales revenue from the operation of the Landis Salon in the sum of $1,433,666 an increase of $487,761 or 52% over Landis revenue from the first nine months of 2006.  Included also is $663,945, an increase of $638,791 over revenue from the first nine months of 2006 from the Black Chandelier operations of Gold Fusion Laboratories, Inc., which was acquired in September of 2006.
 
Operating Losses
 
Nexia recorded operating losses of $1,239,648 and $3,382,903 for the three and nine month periods ended September 30, 2007, compared to losses of $1,525,146 and $2,490,447 for the comparable periods in the year 2006. The decrease in three and increase in nine month operating losses of $285,498 and $892,456, or 19% and 36% respectively, was the result of the increases in promotional marketing of Nexia stock of $978,788, stock subscriptions receivable expense of $663,936 and operating loss of $772,541 from Gold Fusion Laboratories, Inc. which was acquired in September 2006.

Net Income or Losses
 
Nexia recorded net losses of $1,272,214 and $3,288,803 for the three and nine month periods ended September 30, 2007, as compared to net losses of $1,659,962 and net income of $95,933 for the comparable periods in 2006. The decrease in the three and increase in the nine month net losses of $387,748 and $3,384,736, or 23% and 3,528% respectively, compared to the same periods in 2006, reported above, is attributable primarily to the gain recognized on marketable securities of $2,306,950 in 2006 which was not realized in 2007.  The stock received for past services in the form of China Fruits stock contributed $2,400,000 to income during 2006. There was no similar receipt of investment securities during the first nine months of 2007.  Other factors affecting the change were operating expenses recognized from the Landis Salon operations, the addition of the Gold Fusion Laboratories, Inc. operations and other expenses described in “Operating Losses” paragraph above. 

Nexia may not operate at a profit through fiscal 2007. Since Nexia's activities are tied to its ability to operate its retail operations and real estate properties at a profit, future profitability or its revenue growth tends to follow changes in the markets for these activities. There can be no guarantee that profitability or revenue growth will be realized in the future.

Expenses
 
General and administrative expenses for the three and nine month periods ended September 30, 2007, were $1,559,506 and $3,931,863 compared to $670,556 and $1,495,145 for the same periods in 2006. The increase in three and nine months expenses of $888,950 and $2,436,718, or 133% and 163% respectively, resulted from the addition of Gold Fusion Laboratories, Inc. expenses of $700,218, an increase in Nexia’s marketing stock expense of $978,788, expense for Nexia option shares issued of $663,936.  The remaining difference was a decrease to various expenses of $93,776.
 
Depreciation and amortization expenses for the three and nine months ended September 30, 2007, were $63,636 and $169,271 compared to $47,106 and $122,717 for same periods in 2006. The increase in the three and nine month expenses of $16,530 and $46,554, or 35% and 38% respectively, was attributable primarily to the addition of depreciable equipment held by Gold Fusion Laboratories, Inc. acquired in September of 2006.
 

Capital Resources and Liquidity
 
On September 30, 2007, Nexia had current assets of $532,062 and $4,627,258 in total assets compared to current assets of $1,053,366 and total assets of $4,765,452 as of December 31, 2006. Nexia had net working capital deficit of $2,067,730 at September 30, 2007, as compared to a net working capital deficit of $1,192,339 at December 31, 2006. The increase in working capital deficit of $875,391 is due primarily to the reduced fair market value of marketable securities, the sale of marketable securities, and increased accounts payable to related parties and accrued liabilities.  Prepaid expenses decreased by $135,000 when the Company’s prepaid consulting agreement was completed in the first quarter of 2007.

Cash used by operating activities was $538,177 for the nine months ended September 30, 2007, compared to cash used by operating activities of $604,779 for the comparable nine month period in 2006. The decrease in cash used of $66,602 was attributable to the additional prepaid expenses in 2006, an increase in accounts payable and accrued liabilities.

Net cash used in investing activities was $251,241 for the nine months ended September 30, 2007, compared to net cash provided by investing activities of $155,652 for the nine months ended September 30, 2006. The increase of cash used in the sum of $406,893 was attributable primarily to the purchase of property and equipment and the acquisition of Newby Salon. In 2006, there was additional cash provided from the sale of commercial and residential real estate.  In 2006, there was also a greater amount of cash provided from the sale of marketable securities.
 
Cash provided by financing activities was $680,364 for the nine months ended September 30, 2007, compared to cash provided of $352,091 for the nine months ended September 30, 2006. The increase of $328,273 was due primarily to the issuance of stock options for services and accounts payable to cover payroll and operating liabilities.  In 2007, there was also a new loan for retail store constructionin the amount of $292,532.

Nexia may experience occasional cash flow shortages. To cover these shortages, Nexia may need to issue shares of its common stock in payment for services rendered. The Company is currently experiencing challenges with regard to cash flows. We are looking at several options to improve this situation, including having signed for an equity line of credit with Dutchess Private Equities Fund.  The agreement with Dutchess provides that, following notice to Dutchess, Nexia may put to Dutchess up to $10 million in shares of our common stock for a purchase price equal to 95% of the lowest closing best bid price on the Over-the-Counter (“OTC”) Bulletin Board of our common stock during the five day period following that notice.  The number of shares that we will be permitted to put pursuant to the agreement will be either:  (a) 200% of the average daily volume of our common stock for the ten trading days prior to the applicable put notice, multiplied by the average of the three daily closing “best bid” prices immediately preceding the day we issue the put, or (b) $100,000; provided that in no event will the put amount be more than $1,000,000 with respect to any single put.  (Best Bid is a defined term in the agreement as the highest posted bid price for the common stock.)  In turn, Dutchess has indicated that it will resell the shares of common stock in the open market, resell our shares to other investors through negotiated transactions or hold our shares in its portfolio.  These shares are made the subject of an SB-2 Registration Statement that has not yet been declared effective and for which the Company is currently drafting its fifth amendment.
 
Stock and Options To Employees and Contractors

Nexia’s subsidiary, Diversified Holdings I, Inc. relied on the issuance of Nexia stock under Nexia’s S-8 Registration Statement and 2006 Employee Benefit Plan and its 2007 Employee Benefit Plan for a large portion of employee salary payments during the first nine months of 2007.  During the nine month period ended September 30, 2007, the Company issued, pursuant to S-8 Registration Statements, 2,502,517,500 shares as compensation to thirty four (34) persons in exchange for services provided to the Company.  These services/shares were valued at $1,706,473 and have been expensed in the current period.  If the Company’s stock is sold for less than when it was issued, there is an additional expense. If the stock is sold for more than when it was issued, there will not be an additional expense.  The differences in actual values of the services/shares in future periods may be higher or lower than the $1,706,473 due to the shares being sold at a lower or higher price.
 
 
Debenture Conversion

Joseph Corso, Jr., the holder of a debenture issued by the Company on November 1, 2004, converted a portion of that obligation into common stock of the Company.  The debenture had an original face value of $200,000, had an interest rate of 24% per annum and a maturity date of November 1, 2007.  Conversion rights under the debenture are calculated at 70% of the average of the closing price for the shares on the three days prior to receipt of the notice of conversion.  During the quarter Mr. Corso has on three separate occasions exercised his right to convert the obligations represented by the debenture into common stock, on July 25, 2007 he converted approximately $36,600 into 122,000,000 shares, on August 9, 2007 he converted approximately $36,399 into 156,000,000 shares and on September 7, 2007 he converted $53,402    into 200,328,000 shares.

On October 1 2007, the Company authorized the delivery to the debenture holder of 200,000 shares of Series C Preferred Stock to settle all claims of a 24% Series A senior subordinated convertible redeemable debenture.  The debenture has a face value of $200,000 and was originally issued in November 2004.  The conversion rate for the debenture was equal to 70% of the market value of common stock at the time of conversion and the debenture holder had converted $88,481 of the value of the debenture prior to the issuance Series C Preferred Stock.

Impact of Inflation
 
Nexia believes that inflation has had a negligible effect on operations over the past three years. Nexia believes that it can offset inflationary increases in the cost of materials and labor by increasing sales and improving operating efficiencies.

Off Balance Sheet Arrangements
 
We do not have any off-balance sheet financing arrangements.

KNOWN TRENDS, EVENTS, OR UNCERTAINTIES
 
General Real Estate Investment Risks
 
Nexia's investments are subject to varying degrees of risk generally incident to the ownership of real property. Real estate values and income from Nexia's current properties may be adversely affected by changes in national or local economic conditions and neighborhood characteristics, changes in interest rates and in the availability, cost and terms of mortgage funds, the impact of present or future environmental legislation and compliance with environmental laws, the ongoing need for capital improvements, changes in governmental rules and fiscal policies, civil unrest, acts of God, including earthquakes and other natural disasters which may result in uninsured losses, acts of war, adverse changes in zoning laws and other factors which are beyond the control of Nexia.
 
Value and Illiquidity of Real Estate
 
Real estate investments are relatively illiquid. The ability of Nexia to vary its ownership of real estate property in response to changes in economic and other conditions is limited. If Nexia must sell an investment, there can be no assurance that Nexia will be able to dispose of it in the time period it desires or that the sales price of any investment will recoup the amount of Nexia's investment.
 
 
Property Taxes
 
Nexia's real property is subject to real property taxes. The real property taxes may increase or decrease as property tax rates change and as the property is assessed or reassessed by taxing authorities. If property taxes increase, Nexia's operations could be adversely affected.

Hair Salon

The operations of Landis salons are subject to normal government regulation at the federal, state and local level. Landis must comply with governmental regulation regarding employment, wages, access for handicapped and disabled persons and other laws, rules, regulations and ordinances. Although there are no anticipated changes in existing local, state or federal regulations, if changes should occur, Landis Salon operations would adapt to such new regulations without any significant effect on revenues or operations. However, no assurances can be made that compliance or failure to comply with future regulations will not have a materially adverse effect on the business, operating results or financial situation of Landis.
 
Primary competition will come from salons offering above-and-beyond customer service in the Salt Lake Area market. Currently identified as offering this level of competition are salons named, Lunatic Fringe, Salon Zazou and Salon RZ. Landis will also be in competition with large scale hair cutting operations such as Great Clips, Supercuts, and Fantastic Sams, though these operations do not compete in offering the extra services and products that Landis offers.

Retail Fashion

The operations of Black Chandelier are subject to normal government regulation at the federal, state and local level. Black Chandelier must comply with governmental regulation regarding employment, wages, access for handicapped and disabled persons and other laws, rules, regulations and ordinances. Although there are no anticipated changes in existing local, state or federal regulations, if changes should occur, Black Chandelier operations would adapt to such new regulations without any significant effect on revenues or operations. However, no assurances can be made that compliance or failure to comply with future regulations will not have a materially adverse effect on the business, operating results or financial situation of Black Chandelier.
 
The Company believes that local competition for the Black Chandelier retail is Lollabella and JMR. This assumption is based on their marketing and customer demographics. Nationally Black Chandelier will face Diesel, Urban Outfitters and Anthropologie. These specialty retailers manufacture their own goods as well as sell third party product, are nationally marketed, and maintain company operated boutiques in most major cities. Black Chandelier’s edge over its competition is its sales of exclusive product in a market that is presently saturated with larger brands. Ancillary items are purchased from other vendors in small amounts and with studied curation, in order to keep merchandise on the cutting edge. Although the apparel industry is mature and slow growing, it exists in a dynamic and competitive environment. The apparel industry is extremely competitive and highly fragmented. The power of the big retailers is a major challenge to any new designer and manufacturer; however, specialized product with limited distribution can create a unique identity among retailers.
 
ITEM 3. CONTROLS AND PROCEDURES
 
Evaluation of disclosure controls and procedures.

As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the Chief Executive  Officer  who is also the  Chief  Financial  Officer, of the Company's disclosure controls  and  procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the 1934  Act.
 
A  material weakness is a control deficiency, or a combination of control deficiencies, that results in there being more than a remote  likelihood  that  a  material  misstatement  of  the  annual  or interim financial  statements will not be prevented or detected. Material weakness identified at June 30, 2007 was as follows:
 
Our financial reporting and control system lacks sufficient personnel with skills, training and familiarity with technical accounting pronouncements sufficient to accurately and timely prepare our financial statements and related disclosures.  It has been determined that our treatment of convertible debentures as derivatives was incorrect and required an adjusted and restatement of prior information.  In addition, disclosure tables have occasionally failed to agree with the face of the balance sheet and statement of operations.  Also, several items on the statement of cash flows were not properly classified as Non-cash. Finally, the presentation and order of the statements of operations and comprehensive income was not organized in accordance with US GAAP and was missing proper earnings per share disclosures. We recently failed to properly account for an immaterial adjustment for accruing gift card liabilities and accompanying expense and failed to depreciate leasehold improvements acquired during the second quarter of 2007.
 
 
 PART II-OTHER INFORMATION
 
ITEM 1. LEGAL PROCEEDINGS
 
Since the filing of Nexia's 10-KSB for the period ended December 31, 2006 and its 10-QSB for the period ended June 30, 2007, no material changes have occurred to the legal proceedings reported therein. For more information, please see Nexia's Form 10-KSB for the year ended December 31, 2006 filed April 19, 2007 and its Form 10-QSB for the quarter ended June 30, 2007 filed August 17, 2007.

Subsequent Events

On October 29, 2007 the Company’s subsidiary Diversified Holdings I, Inc., (“DHI”) as the successor in interest to Hudson Consulting Group, Inc. signed a settlement agreement with Marshall Holdings International, Inc. (“MHII”) the successor in interest to Gateway Distributors, Ltd. to resolve all issues raised in the lawsuit originally filed on October 6, 2004 as Case No. 040921072 and entitled Richard D. Surber Individually and Hudson Consulting Group, Inc. v. Richard Bailey, Florian R. Ternes, Gateway Distributors, Inc. and Worldwide Holdings Delaware Corp.  DHI shall received a total of One Billion Five Hundred Million shares of the common stock of MHII,  the delivery of the first 200 million shares is due within five business days of the signing of the agreement and the action will be dismissed with prejudice upon the delivery of those shares.

ITEM 2. UNREGISERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 

On July 25 2007, the Company authorized the delivery to Mr. Joseph Corso, Jr. of One Hundred Twenty Two Million (122,000,000) shares of common stock of the Company stated par value of $0.0001.  The issuances was carried out in partial satisfaction of the “24% Series A Senior Subordinated Convertible Redeemable Debenture Due November 1, 2007” held by Mr. Corso The debenture has a face value of $200,000, and was originally issued in November 2004.  The conversion rate for the debenture is equal to 70% of the market value of common stock at the time of conversion and Mr. Corso has converted $36,600 of the value of the debenture.  Mr. Corso has been verified as an accredited investor as that term is defined by federal securities rules and regulations.  The transaction was handled as a private sale exempt from registration under Section 4(6) of the Securities Act of 1933.

On July 25, 2007, the Company authorized the delivery to Geoffery Eiten, as the designee of NFC Escrow Holdings Corp., of Sixty Thousand (60,000) shares of the Corporation’s series C Preferred Stock.  The issuance represents a partial payment for the services contracted in a May 30, 2007 agreement between NFC and the Company.  The contract provides for the delivery of a total of 240,000 shares of the series C Preferred Stock to NFC in exchange for services provided to the Company.  The transaction was handled as a private sale to an accredited investor, exempt from registration under Section 4(6) of the Securities Act of 1933.

On August 1, 2007, the Company authorized the delivery to Anthony Newby and Brooke Newby of 30,000 shares each of the Corporation’s Series C Preferred Stock.  These shares represent the compensation provided for in the contract through which the Corporation acquired control of Newby Salons, LLC, the owner operator of the Reflections  Hair & Image Studio located in Bountiful, Utah. The Newbys have been verified as accredited investors as that term is defined by federal securities rules and regulations. The issuance of the shares was treated as a private sale to accredited investors, exempt from registration under Section 4(6) of the Securities Act of 1933.

On August 9, 2007, the Company authorized the delivery to Mr. Joseph Corso, Jr. of One Hundred Fifty Six Million (156,000,000) shares of the common stock, stated par value of $0.0001.  The issuance was carried out in partial satisfaction of the “24% Series A Senior Subordinated Convertible Redeemable Debenture Due November 1, 2007” held by Mr. Corso. The debenture has a face value of $200,000, and was originally issued in November 2004.  The conversion rate for the debenture is equal to 70% of the market value of common stock at the time of conversion and Mr. Corso has converted $36,399 of the value of the debenture. Mr. Corso has been verified as an accredited investor as that term is defined by federal securities rules and regulations.  The transaction was handled as a private sale exempt from registration under Section 4(6) of the Securities Act of 1933.
 

On August 10, 2007, the Company authorized the delivery to QualityStocks, L.L. C. of Five Hundred Million (500,000,000) shares of restricted common stock of the Company stated par value of $0.0001. The issuance was carried out in satisfaction of the agreement of the parties for QualityStocks LLC to provide certain investor and public relations services to the Company.  These services will include the placement of banner ads, emails of press releases, sponsorship in various newsletters and broadcast by QualityStocks.  The transaction was handled as a private sale exempt from registration under Section 4(6) of the Securities Act of 1933.

SUBSEQUENT EVENTS

On October 3, 2007, each of the Company’s three directors was awarded 1,000,000,000 shares of restricted Common Stock of the Company as compensation for their services as directors to the Company.

On October 3, 2007, the Company received and approved the conversion of 14,000 shares of Series C Preferred Stock into a total of 350,000,000 shares of the Company’s Common Stock by Joseph Corso, Jr.

On October 8, 2007, the Company awarded 1,169,000,000 options shares of S-8 registered common stock to five employees of the Company as compensation.  The shares were issued at an option price set at 75% of the sales price at the time of exercise of the option by the employee.

On October 19, 2007, the Company received and approved the conversion of 14,000 shares of Series C Preferred stock into a total of 350,000,000 shares of the Company’s Common Stock by Joseph Corso, Jr.

On October 24, 2007, the Company received and approved the conversion of 24,000 shares of Series C Preferred stock into a total of 850,000,000 shares of the Company’s Common Stock by Joseph Corso, Jr.

On October 30, 2007, the Company submitted for issuance a resolution granting Series C Preferred shares to the following named parties as compensation for services provided.  Jared Gold, 30,000 shares, Morgen Swenson, 30,000 shares, Guy Cook, 50,000 shares, Michael Golightly, 50,000 shares, Pamela Kushlan, 30,000 shares, John Mortensen, 30,000 shares, Fredrick Hunzeker, 30,000 shares.  All of the shares issued to employees will be issued with a restrictive legend.

On October 30, 2007, the Company authorized for issuance 100,000 shares of Series C Preferred restricted shares to Joseph Corso for services provided for the benefit of the Company and 50,000 shares of Series A Preferred Stock to Richard Surber, the Company’s president as compensation for services provided to the Company.

On October 30, 2007, the Company authorized the issuance of 150,000 shares of Series C Preferred restricted shares to AmeriResource Technologies, Inc. as consideration provided for in the agreements for the acquisition of Green Endeavors, Ltd. by Diversified Holdings, I, Inc.

ITEM 5. OTHER INFORMATION

On July 31, 2007, the Company entered into an agreement to acquire 100% ownership of Newby Salons, L.L.C., a Utah limited liability company, that owned and operated the Reflections Hair & Image Studio, located at 3379 South Orchard Drive, Bountiful, Utah, from Anthony Newby and Brooke Newby in exchange for 60,000 shares of Series C Preferred Stock.  The agreement provides the Company with a second operating salon, already exclusively using AvedaTM products and offering them for retail sale to the public.  Anthony Newby has entered into an agreement to provide management and marketing services to all of the salon operations held by the Company.  Reflections was re-branded as a Landis Concept Salon on November 9, 2007.

The Company filed its corporate federal and state tax returns from 2002 thru 2006 during the second quarter of 2007.

On October 9, 2007, the Company prepared and filed with the SEC a Form S-8 Registration Statement for The 2008 Benefit Plan of Nexia Holdings, Inc. wherein 15 billion shares were registered for issuance pursuant to the 2008 Benefit Plan of the Company.
 
The Company has proposed and submitted to holders of Series C Preferred Shares an amendment to the Designation of the Series C Preferred Shares that would prohibit the conversion of Series C shares at any one time to no more then 4.9% of the then issued and outstanding shares of the common stock of the Company.  Such approval will require the majority vote of the current holders of such Series C Preferred Stock, upon approval an amendment will be submitted to the State of Nevada to implement such an amendment.
 
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
 
 
(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.
 
Subsequent to the end of the quarter ended September 30, 2007, Nexia has filed 4 Form 8-K reports

 
(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. 
 

 
SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, this 18th day of November, 2007. 

 
 
Nexia Holdings, Inc.
 
       
Date: November 18, 2007
By:
/s/ Richard Surber  
    Richard Surber  
    President and Director   
 
 
 
24

 
INDEX OF EXHIBITS
 
 
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. 
 
27