(Mark
One)
|
|
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
r
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
Texas | 75-2095676 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
1200 East Buena Vista Avenue, North Augusta, SC | 29841 |
(Address of principal executive offices) | (Zip Code) |
|
September
30,
|
December
31,
|
||||||
|
2008
|
2007
|
||||||
|
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
|
$ | 233,071 | $ | 203,077 | ||||
Accounts
receivable
|
156,444 | 210,130 | ||||||
Employee
receivables
|
- | 294 | ||||||
Inventory
repurchases
|
10,160 | - | ||||||
Deposits
and prepaid expense
|
4,700 | 33,562 | ||||||
Total
Current Assets
|
404,375 | 447,063 | ||||||
PROPERTY
AND EQUIPMENT, net of accumulated depreciation of $39,927
|
||||||||
and
$13,707, for 2008 and 2007 respectively
|
171,020 | 203,142 | ||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
427,929 | 427,929 | ||||||
Customer
list and Non-Compete Agreement, net of amortization of
|
||||||||
$213,209
and $85,283, for 2008 and 2007 respectively
|
427,925 | 555,850 | ||||||
Total
Other Assets
|
855,854 | 983,779 | ||||||
Total
Assets
|
$ | 1,431,249 | $ | 1,633,984 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable
|
$ | 242,127 | $ | 224,927 | ||||
Accrued
liabilities
|
307,188 | 87,238 | ||||||
Line
of credit
|
210,000 | 139,900 | ||||||
Capital
lease obligations, current portion
|
11,913 | 11,706 | ||||||
Due
to Stockholder
|
18,317 | 47,104 | ||||||
Total
Current Liabilities
|
789,545 | 510,875 | ||||||
NONCURRENT
LIABILITIES
|
||||||||
Capital
lease obligations, less current portion
|
31,871 | 32,078 | ||||||
Total
Liabilities
|
821,416 | 542,953 | ||||||
Stockholders'
Equity
|
||||||||
Preferred
Stock, $0.001 par value 1,475,000
|
||||||||
shares
authorized; none issued and outstanding
|
- | - | ||||||
Common
Stock, $0.001 par value, 150,000,000
|
||||||||
shares
authorized; 11,997,524
|
||||||||
shares
issued and outstanding, respectively
|
11,997 | 11,997 | ||||||
Paid-In-Capital
|
11,883,036 | 10,918,722 | ||||||
Redeemable
common stock
|
130,000 | - | ||||||
Retained
Deficit
|
(11,415,200 | ) | (9,839,688 | ) | ||||
Total
Stockholders' Equity
|
609,833 | 1,091,031 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 1,431,249 | $ | 1,633,984 |
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||||
|
September
30,
|
September
30,
|
||||||||||||||
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
REVENUES
|
$ | 387,343 | $ | 188,753 | $ | 909,400 | 188,753 | |||||||||
OPERATING
EXPENSES
|
||||||||||||||||
Cost
of fees earned
|
44,629 | - | 193,220 | - | ||||||||||||
Employee
Compensation
|
502,191 | 192,542 | 1,454,606 | 1,418,307 | ||||||||||||
General
And
|
||||||||||||||||
Administrative
Expenses
|
210,739 | 160,430 | 652,075 | 247,491 | ||||||||||||
Depreciation
and amortization
|
53,051 | 25,366 | 165,521 | 29,010 | ||||||||||||
Beneficial
Conversion
|
||||||||||||||||
of
Preferred Stock
|
- | 500,000 | - | 500,000 | ||||||||||||
Operating
Loss
|
(423,267 | ) | (189,585 | ) | (1,556,022 | ) | (2,006,055 | ) | ||||||||
Interest
Income
|
667 | 3,228 | 3,515 | 6,172 | ||||||||||||
Interest
Expense
|
(3,330 | ) | - | (9,380 | ) | - | ||||||||||
Gain
(loss) on disposal of asset
|
958 | - | (13,625 | ) | - | |||||||||||
Net
Loss Before Income Taxes
|
(424,972 | ) | (186,357 | ) | (1,575,512 | ) | (1,999,883 | ) | ||||||||
Income
Tax Expense
|
– | - | - | - | ||||||||||||
NET
LOSS
|
$ | (424,972 | ) | $ | (186,357 | ) | $ | (1,575,512 | ) | $ | (1,999,883 | ) | ||||
BASIC
AND FULLY DILUTED
|
||||||||||||||||
LOSS
PER SHARE
|
||||||||||||||||
Loss
Per Share
|
$ | (0.04 | ) | $ | (0.02 | ) | $ | (0.13 | ) | $ | (0.18 | ) | ||||
Weighted
Average Number
|
||||||||||||||||
Of
Common Share
|
||||||||||||||||
Outstanding
|
11,997,524 | 11,873,000 | 11,997,524 | 10,860,000 |
Nine
Months Ended September 30,
|
|
|||||||
|
2008
|
2007
|
||||||
Cash
Flow From Operating Activities
|
||||||||
Net
Loss
|
$ | (1,575,512 | ) | $ | (1,999,883 | ) | ||
Adjustment
to reconcile net loss to net cash
|
||||||||
used
in operating activities
|
||||||||
Depreciation
|
165,521 | 24,245 | ||||||
Loss
on disposal of asset
|
13,625 | - | ||||||
Write-down
of software
|
(25,000 | ) | - | |||||
Common
stock issued for services
|
- | 1,000,000 | ||||||
Stock
options and warrants issued for services
|
964,314 | 48,725 | ||||||
Beneficial
Conversion
|
- | 500,000 | ||||||
Changes
in Operating Assets and Liabilities
|
||||||||
Inventory
|
(10,160 | ) | - | |||||
Accounts
Receivable
|
53,686 | (18,328 | ) | |||||
Employee
Receivables
|
294 | (294 | ) | |||||
Deposits
and Prepaid Expense
|
28,862 | (10,093 | ) | |||||
Accounts
Payable
|
17,200 | (41,133 | ) | |||||
Accrued
Liabilities
|
219,950 | (182,379 | ) | |||||
Due
to Stockholder
|
(28,787 | ) | 8,045 | |||||
Net
Cash Flow Provided by (Used) in Operating Activities
|
(176,007 | ) | (671,095 | ) | ||||
Cash
Flow Provided (Used) by Investing Activities
|
||||||||
Proceeds
from sale of equipment
|
27,261 | - | ||||||
Purchase
of equipment
|
(21,360 | ) | (58,355 | ) | ||||
Net
Cash Flow Provided (Used) by Investing Activities
|
5,901 | (58,355 | ) | |||||
Cash
Flow Provided by (Used) from Financing Activities
|
||||||||
Borrowings
on line of credit
|
2,457,000 | - | ||||||
Repayments
on line of credit
|
(2,386,900 | ) | - | |||||
Sale
of Common Stock
|
130,000 | 1,025,000 | ||||||
Cash
Flow Provided by (Used) from Financing Activities
|
200,100 | 1,025,000 | ||||||
Change
in Cash
|
29,994 | 295,550 | ||||||
Cash
at Beginning of Period
|
203,077 | 1,432 | ||||||
Cash
at End of Period
|
$ | 233,071 | $ | 296,982 | ||||
Supplemental
Cash Flow Disclosures
|
||||||||
Cash
paid during year for:
|
||||||||
Interest
|
$ | 9,380 | $ | - | ||||
Non-Cash
Investing and Financing Activities
|
||||||||
Preferred
stock
|
$ | - | $ | 525 | ||||
Equipment
|
- | (1,025 | ) | |||||
Common
Stock
|
- | (831,062 | ) | |||||
Additional
paid-in capital
|
964,314 | (6,173 | ) | |||||
Intangibles
|
- | 34,806 | ||||||
Accounts
payable
|
802,929 | - | ||||||
Officer
salaries payable
|
(926,409 | ) | - | |||||
Directors
fees payable
|
(37,905 | ) | - |