NEVADA
|
22-3387630
|
(STATE
OR OTHER JURISDICTION
|
(IRS
EMPLOYER IDENTIFICATION NO.)
|
OF
INCORPORATION OR ORGANIZATION)
|
|
109
NORTH POST OAK LANE, SUITE 422
HOUSTON,
TEXAS
|
77024
|
(ADDRESS
OF PRINCIPAL EXECUTIVE
OFFICES)
|
(ZIP
CODE)
|
|
PAGE
|
PART
I
|
|
Item
1. Description of Business
|
4
|
Item
2. Description of Property
|
5
|
Item
3. Legal Proceedings
|
5
|
5
|
|
PART
II
|
|
6
|
|
Item
6. Management's Discussion and Analysis or Plan of Operation
|
7
|
Item
7. Financial Statements
|
13
|
and
Financial Disclosure
|
14
|
Item
9. Directors, Executive Officers, Promoters and Control
Persons;
|
|
Compliance
with Section 16(a) of the Exchange Act
|
16
|
17
|
|
Item
11. Security Ownership of Certain Beneficial Owners and
Management
|
|
and
Related Shareholder Matters
|
18
|
Item
12. Certain Relationships and Related Transactions
|
21
|
Item
13. Exhibits
|
21
|
Item
14. Principal Accountant Fees and Services
|
24
|
Signatures
|
25
|
o |
The
Company will not assume the financial obligations of the
clientcompany
in any circumstance. In most cases, the financialinstitution
with the greatest risk has referred the Company to the transaction.
|
o |
The
Company requires the client or their investor to provide the client
company with working capital necessary to execute theturnaround
plan.
|
o |
The
Company requires the client to fully indemnify the Company against
any actions, with the exception of gross negligence or
malfeasance.
|
o |
If
the client has officer and director insurance, we require the client
to add the Company or any of the Company's contractors as insured
parties under the policy.
|
o |
Should
the Company consider altering any of the policies above, it will
require a vote of the Board of Directors to waive them and agree
to the maximum amount of risk that the Company will
assume.
|
Bid
Price Per Share
|
|||||||
High
|
Low
|
||||||
Three
months ended March 31, 2005 (2)
|
$
|
0.065
|
$
|
0.080
|
|||
Three
months ended June 30, 2005 (2)
|
0.095
|
0.020
|
|||||
Three
months ended September , 2005 (1)
|
0.180
|
0.050
|
|||||
Three
months ended December 31, 2005
|
0.230
|
0.060
|
|||||
Three
months ended March 31, 2006
|
$
|
0.170
|
$
|
0.060
|
|||
Three
months ended June 30, 2006
|
0.100
|
0.072
|
|||||
Three
months ended September , 2006
|
0.080
|
0.051
|
|||||
Three
months ended December 31, 2006
|
0.060
|
0.010
|
1.
|
To
approve a change of name of the Company to Turnaround Partners,
Inc;
|
2.
|
To
approve the migration of the Company from a Delaware corporation
to a
Nevada corporation; and
|
3.
|
To
approve an increase of the number of authorized shares of Common
Stock of
the Company from Nine Hundred Million (900,000,000) to Five Billion
(5,000,000,000) shares.
|
Year
ended
|
Year
ended
|
||||||
December
31, 2006
|
December
31, 2005
|
||||||
Net
cash provided by (used in) operating activities
|
$
|
146,119
|
$
|
(50,074
|
)
|
||
Net
cash provided by (used in) investing activities
|
599,635
|
(172,405
|
)
|
||||
Net
cash provided by financing activities
|
(68,812
|
) |
274,804
|
Operating
|
||||
Leases
|
||||
2007
|
$
|
73,591
|
||
2008
|
74,032
|
|||
2009
|
74,032
|
|||
2010
|
8,058
|
|||
Total
minimum lease payments
|
$
|
229,713
|
|
1)
|
We
have hired of a Chief Financial Officer and a contract part-time
bookkeeper to allow us to properly implement the segregation of duties
necessary to maintain checks and balances between accounting and
Executive
functions.
|
|
2)
|
All
non-routine transactions will be reviewed by our Chief Financial
Officer and, contract controller before they are
completed.
|
|
3)
|
The
Company will emphasize enhancement of the segregation of duties based
on
the limited resources the Company has, and, where practical, the
Company
will continue to access the cost versus benefit of adding additional
resources that would mitigate the situation. Our Chief Financial
Officer
will monitor our accounting policies to assure proper accounting
for
financial derivatives and other unusual transactions on an ongoing
basis.
|
Name
|
Age
|
Positions(S)
|
||
Timothy
J. Connolly
|
54
|
Director/Vice
Chairman of the Board,
|
||
|
President
and Chief Executive Officer
|
|||
Fred
S. Zeidman
|
60
|
Director/Chairman of the Board | ||
Wm
Chris Mathers
|
47
|
Chief Financial Officer |
SUMMARY
COMPENSATION TABLE
|
|||||||||||||||||||||||||
Name
and Principal Position
|
Year
|
|
Salary
($)
|
|
Bonus
($)
|
|
Stock
Awards ($)
|
|
Option
Awards ($)
|
|
Non-Equity
Incentive Plan Compensation
|
|
All
Other Compensation ($) (1)
|
|
Total
($)
|
||||||||||
Timothy
J Connolly, CEO
|
2006
|
$
|
338,500
|
$
|
100,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
13,400
|
$
|
451,900
|
||||||||||
2005
|
$
|
265,000
|
$
|
20,000
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
12,000
|
$
|
297,000
|
|||||||||||
2004
|
$
|
254,583
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
12,000
|
$
|
266,583
|
|||||||||||||
|
|||||||||||||||||||||||||
Wm.
Chris Mathers, CFO
|
2006
|
$
|
29,500
|
$
|
1,500
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
31,000
|
||||||||||
2005
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
2004
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||||
(1)
- Auto allowance
|
(A)
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS
|
Amount
&
|
Total
of
|
||||||||||||||||||
Amount
|
Nature
of
|
Direct
and
|
|||||||||||||||||
Title
|
Name
and Address
|
of
Direct
|
Beneficial
|
Beneficial
|
Percentage
|
||||||||||||||
of
Class
|
|
of
Beneficial Owner
|
|
Ownership
|
|
Ownership
|
|
|
|
Ownership
|
|
of
Class
|
|||||||
Common
|
Michael
O. Sutton
|
11,500,000
|
4,195,445
|
(1
|
)
|
15,695,445
|
35.69
|
%
|
|||||||||||
10806
Briar Branch Lane
|
|||||||||||||||||||
Houston,
Tx 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Timothy
J. Connolly
|
-
|
92,831,090
|
(2
|
)
|
92,831,090
|
70.00
|
%
|
|||||||||||
109
N. Post Oak Lane
|
|||||||||||||||||||
Suite
422
|
|||||||||||||||||||
Houston,
TX 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Jan
Carson Connolly
|
-
|
92,831,090
|
(3
|
)
|
92,831,090
|
70.00
|
%
|
|||||||||||
8602
Pasture View Lane
|
|||||||||||||||||||
Houston,
TX 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Gerald
Holland
|
-
|
20,625,000
|
(4
|
)
|
20,625,000
|
34.14
|
%
|
|||||||||||
22
Coult Lane
|
|||||||||||||||||||
Old
Lyme, CT 07601
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Joanna
Saporito
|
10,000,000
|
(4
|
)
|
10,000,000
|
20.09
|
%
|
||||||||||||
668
W. Saddle River Rd.
|
|||||||||||||||||||
Ho-Ho-Kus,
NJ 07423
|
-
|
||||||||||||||||||
|
|||||||||||||||||||
Common
|
Mary-Ellen
Viola
|
-
|
10,000,000
|
(4
|
)
|
10,000,000
|
20.09
|
%
|
|||||||||||
249
Long Hill Drive
|
|||||||||||||||||||
Short
Hills, NJ 07078
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
David
Kesselbrenner
|
-
|
3,125,000
|
(4
|
)
|
3,125,000
|
7.28
|
%
|
|||||||||||
10
Devonshire Rd.
|
|||||||||||||||||||
Livingston,
NJ 07039
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Louis
Kesselbrenner
|
-
|
3,125,000
|
(4
|
)
|
3,125,000
|
7.28
|
%
|
|||||||||||
10
Devonshire Rd.
|
|||||||||||||||||||
Livingston,
NJ 07039
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Sarah
Kesselbrenner
|
-
|
3,125,000
|
(4
|
)
|
3,125,000
|
7.28
|
%
|
|||||||||||
10
Devonshire Rd.
|
|||||||||||||||||||
Livingston,
NJ 07039
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Michael
Kesselbrenner
|
1,071,702
|
1,376,684
|
(4
|
)
|
2,448,386
|
5.95
|
%
|
|||||||||||
10
Devonshire Rd.
|
|||||||||||||||||||
Livingston,
NJ 07039
|
|||||||||||||||||||
Common
|
Adam
Gottbetter
|
2,000,000
|
-
|
2,000,000
|
5.03
|
%
|
|||||||||||||
488
Madison Ave.
|
|||||||||||||||||||
12th
Floor
|
|||||||||||||||||||
New
York, NY 10022
|
Amount
&
|
Total
of
|
||||||||||||||||||
Amount
|
Nature
of
|
Direct
and
|
|||||||||||||||||
Title
|
Name
and Address
|
of
Direct
|
Beneficial
|
Beneficial
|
Percentage
|
||||||||||||||
of
Class
|
|
of
Beneficial Owner
|
|
Ownership
|
|
Ownership
|
|
|
|
Ownership
|
|
of
Class (1)
|
|||||||
Common
|
Timothy
J. Connolly
|
-
|
92,831,090
|
(2
|
)
|
92,831,090
|
70.00
|
%
|
|||||||||||
109
N. Post Oak Lane
|
|||||||||||||||||||
Suite
422
|
|||||||||||||||||||
Houston,
TX 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Fred
S. Zeidman
|
-
|
-
|
-
|
0.00
|
%
|
|||||||||||||
109
N. Post Oak Lane
|
|||||||||||||||||||
Suite
422
|
|||||||||||||||||||
Houston,
TX 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
Common
|
Wm.
Chris Mathers
|
-
|
-
|
-
|
0.00
|
%
|
|||||||||||||
109
N. Post Oak Lane
|
|||||||||||||||||||
Suite
422
|
|||||||||||||||||||
Houston,
TX 77024
|
|||||||||||||||||||
|
|||||||||||||||||||
ALL
DIRECTORS AND
|
|||||||||||||||||||
EXECUTIVE
OFFICERS
|
|||||||||||||||||||
|
AS
A GROUP (3)
|
92,831,090
|
92,831,090
|
70.00
|
%
|
Exhibit
No.
|
Description
|
Location
|
|
2.1
|
Agreement
and Plan of Merger, dated as of November 22, 2006, by and between
Emerge
Capital Corp. (the Delaware corporation) and Turnaround Partners,
Inc.
(the Nevada corporation)
|
Incorporated
by reference as Exhibit 2.1 to the Company’s Current Report on Form 8-K as
filed with the SEC on January 5, 2007
|
|
2.2
|
Certificate
of Ownership and Merger of Emerge Capital Corp. with and into Turnaround
Partners, Inc.
|
Incorporated
by reference as Exhibit 2.2 to the Company’s Current Report on Form 8-K as
filed with the SEC on January 5, 2007
|
|
2.3
|
Articles
of Merger of Turnaround Partners, Inc. and Emerge Capital Corp.
|
Incorporated
by reference as Exhibit 2.3 to the Company’s Current Report on Form 8-K as
filed with the SEC on January 5, 2007
|
|
3.1
|
Articles
of Incorporation of Turnaround Partners, Inc.
|
Incorporated
by reference as Exhibit 3.1 to the Company’s Current Report on Form 8-K as
filed with the SEC on January 5, 2007
|
|
3.2
|
Bylaws
of Turnaround Partners, Inc.
|
Incorporated
by reference as Exhibit 3.2 to the Company’s Current Report on Form 8-K as
filed with the SEC on January 5, 2007
|
|
4.1
|
2005
Stock Incentive Plan
|
Incorporated
by reference as Appendix A to the Company's Definitive Information
Statement as filed with the SEC on December 13, 2005
|
|
10.1
|
Assignment
and Amendment Agreement, dated January 26, 2004, related to the
Secured
Note Payable dated December 22, 2003, by and between Stone Street
Asset
Management, LLC and NuWave Technologies, Inc.
|
Incorporated
by reference as Exhibit 99.7 to the Company’s Current Report on Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.2
|
Convertible
Debenture, dated May 6, 2004, issued by Corporate Strategies, Inc.
to
Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 10.2 to the Company’s Annual Report on Form 10-KSB
for the year ended December 31, 2005 as filed with the SEC on April
17,
2006
|
|
10.3
|
Convertible
Debenture, dated June 24, 2004, issued by Corporate Strategies,
Inc. to
iVoice, Inc.
|
Incorporated
by reference as Exhibit 10.3 to the Company’s Annual Report on Form 10-KSB
for the year ended December 31, 2005 as filed with the SEC on April
17,
2006
|
|
10.4
|
Employment
Agreement, dated September 1, 2004, by and between Corporate Strategies,
Inc. and Timothy J. Connolly
|
Incorporated
by reference as Exhibit 10.4 to the Company’s Annual Report on Form 10-KSB
for the year ended December 31, 2005 as filed with the SEC on April
17,
2006
|
|
10.5
|
Employment
Agreement, dated September 1, 2004, by and between Corporate Strategies,
Inc. and Fred Zeidman
|
Incorporated
by reference as Exhibit 10.5 to the Company’s Annual Report on Form 10-KSB
for the year ended December 31, 2005 as filed with the SEC on April
17,
2006
|
|
10.6
|
Convertible
Debenture, dated September 28, 2004, issued by Corporate Strategies,
Inc.
to Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 10.6 to the Company’s Annual Report on Form 10-KSB
for the year ended December 31, 2005 as filed with the SEC on April
17,
2006
|
|
10.7
|
Termination
Agreement, dated January 26, 2005, related to the Standby Equity
Distribution dated as of May 2004 by and between the Company and
Cornell
Capital Partners, LP
|
Incorporated
by reference as Exhibit 99.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.8
|
Standby
Equity Distribution Agreement, dated as of January 26, 2005, between
the
Company and Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 99.2 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.9
|
Registration
Rights Agreement, dated as of January 26, 2005, by and between
the Company
and Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 99.3 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.10
|
Placement
Agent Agreement, dated as of January 26, 2005, by and among the
Company,
Cornell Capital Partners, LP and Newbridge Securities
Corporation
|
Incorporated
by reference as Exhibit 99.4 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.11
|
Termination
Agreement, dated January 26, 2005, related to the Convertible Debenture
issued by the Company to Cornell Capital Partners, LP on December
22,
2003
|
Incorporated
by reference as Exhibit 99.5 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.12
|
Promissory
Note, dated as of January 2, 2005, issued by the Company to Cornell
Capital Partners, LP
|
Incorporated
by reference as Exhibit 99.6 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 27, 2005
|
|
10.13
|
Convertible
Debenture, dated April 6, 2005, issued by Corporate Strategies,
Inc. to
Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 10.13 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.14
|
$250,000
Convertible Debenture, dated as of May 5, 2005, issued to Cornell
Capital
Partners, LP
|
Incorporated
by reference as Exhibit 99.1 to Company's Current Report on Form
8-K as
filed with the SEC on May 10, 2005
|
|
10.15
|
Letter
of Intent, dated June 3, 2005, by and between the Company and Corporate
Strategies, Inc.
|
Incorporated
by reference as Exhibit 99.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on June 16, 2005
|
|
10.16
|
$150,000
Convertible Debenture, dated as of July 20, 2005, issued to Cornell
Capital Partners, LP
|
Incorporated
by reference as Exhibit 99.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on July 28, 2005
|
|
10.17
|
Merger
Agreement, dated as of August 31, 2005, by and among NuWave Technologies,
Inc., Strategies Acquisition Corp., Corporate Strategies Inc. and
the
Shareholders listed therein
|
Incorporated
by reference as Exhibit 99.1 to the Company's Current Report on
Form 8-K/A
as filed with the SEC on September 8, 2005
|
|
10.18
|
Services
Agreement, dated October 1, 2005, by and between Timothy J. Connolly
and
Sagamore Holdings, Inc.
|
Incorporated
by reference as Exhibit 10.18 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.19
|
Stock
Purchase Agreement, dated as of November 11, 2005, by and among
Corporate
Strategies, Inc., Mr. Robert P. Farrell and Mr. Joseph W. Donohue,
Jr.
|
Incorporated
by reference as Exhibit 10.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on January 30, 2006
|
|
10.20
|
Letter,
dated November 18, 2005, from Cornell Capital Partners, LP to modify
certain Debentures
|
Incorporated
by reference as Exhibit 10.21 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.21
|
Consulting
Agreement, dated December 14, 2005, by and between Timothy J. Connolly
on
behalf of Corporate Strategies, Inc. and Elite Flight Solutions,
Inc.
|
Incorporated
by reference as Exhibit 10.22 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.22
|
Convertible
Debenture, issued December 31, 2005, by Elite Flight Solutions,
Inc. to
Corporate Strategies, Inc.
|
Incorporated
by reference as Exhibit 10.23 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.23
|
Consulting
Agreement, dated January 1, 2006, by and between Timothy J. Connolly
and
Power Technology, Inc.
|
Incorporated
by reference as Exhibit 10.24 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.24
|
Consulting
Agreement, dated January 1, 2006, by and between Timothy J. Connolly
on
behalf of Corporate Strategies, Inc. and TRAC Financial Group,
Inc.
|
Incorporated
by reference as Exhibit 10.25 to the Company’s Annual Report on Form
10-KSB for the year ended December 31, 2005 as filed with the SEC
on April
17, 2006
|
|
10.25
|
Assumption
Agreement, dated February 7, 2006, by and between Lehigh and Cornell
Capital Partners, LP
|
Incorporated
by reference as Exhibit 10.2 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 15, 2006
|
|
10.26
|
Stock
Purchase Agreement, dated as of February 3, 2006, by and between
the
Company and Cornell Capital Partners, LP
|
Incorporated
by reference as Exhibit 10.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 15, 2006
|
|
10.27
|
Joinder
Agreement, dated as of February 11, 2006, effective as of December
31,
2005 by Elite Flight Solutions, Inc.
|
Incorporated
by reference as Exhibit 10.5 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 28, 2006
|
|
10.28
|
Security
Agreement, dated as of February 11, 2006, effective as of December
31,
2005, by and between Elite Flight Solutions, Inc. and Corporate
Strategies, Inc.
|
Incorporated
by reference as Exhibit 10.4 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 28, 2006
|
|
10.29
|
Secured
Convertible Debenture, dated as of February 11, 2006, effective
as of
December 31, 2005 issued to Corporate Strategies, Inc.
|
Incorporated
by reference as Exhibit 10.3 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 28, 2006
|
|
10.30
|
Registration
Rights Agreement, dated as of February 11, 2006, effective as of
December
31, 2005 by and between Elite Flight Solutions, Inc. and Corporate
Strategies, Inc.
|
Incorporated
by reference as Exhibit 10.2 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 28, 2006
|
|
10.31
|
Securities
Purchase Agreement, dated as of February 11, 2006, effective as
of
December 31, 2005, by and between Elite Flight Solutions, Inc.
and
Corporate Strategies, Inc.
|
Incorporated
by reference as Exhibit 10.1 to the Company's Current Report on
Form 8-K
as filed with the SEC on February 28, 2006
|
|
10.32
|
Purchase
Agreement, dated as of September 30, 2006, by and among Emerge
Capital
Corp., Kipling Holdings, Inc. and Timothy J. Connolly
|
Incorporated
by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K
as filed with the SEC on October 6, 2006
|
|
10.33
|
First
Amendment to Purchase Agreement, dated October 5, 2006, by and
among
Emerge Capital Corp., Kipling Holdings, Inc. and Timothy J.
Connolly
|
Incorporated
by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K
as filed with the SEC on October 6, 2006
|
|
10.34
|
Second
Amendment to Purchase Agreement, effective as of December 31, 2006,
by and
among Emerge Capital Corp., Kipling Holdings, Inc. and Timothy
J.
Connolly
|
Provided
herewith
|
|
16.1
|
Letter,
dated November 9, 2005, from Weiser LLP
|
Incorporated
by reference as Exhibit 99.1 to the Company's Current Report on
Form 8-K
as filed with the U.S. Securities and Exchange Commission on November
14,
2005
|
|
31.1
|
Certification
by Chief Executive Officer pursuant to 15.U.S.C. Section 7241,
as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Provided
herewith
|
|
31.2
|
Certification
by Chief Financial Officer pursuant to 15.U.S.C. Section 7241,
as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Provided
herewith
|
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Provided
herewith
|
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Provided
herewith
|
|
Date:
April 17, 2007
|
Turnaround
Partners, Inc.
(formerly
Emerge Capital Corp)
|
|
(Registrant)
|
|
|
|
/s/
Timothy J Connolly
|
|
Timothy
J. Connolly
Chief
Executive Officer
|
|
|
Date:
April 17, 2007
|
Turnaround
Partners, Inc.
(formerly
Emerge Capital Corp)
|
|
(Registrant)
|
|
|
|
/s/
Wm Chris Mathers
|
|
Wm
Chris Mathers
Chief
Financial Officer
|
|
|
Report
of Independent Registered Public Accounting Firm
|
F-1
|
|
|
|
|
Consolidated
Balance Sheet as of December 31, 2006
|
F-2
|
|
|
||
Consolidated
Statements of Operations for the Years Ended
|
|
|
December
31, 2006 and 2005
|
F-4
|
|
|
||
Consolidated
Statements of Changes in Shareholders' Deficit
|
|
|
for
the Years Ended December 31, 2005 and 2006
|
F-6
|
|
|
||
Consolidated
Statements of Cash Flows for the Years Ended
|
|
|
December
31, 2006 and 2005
|
F-7
|
|
|
||
Notes
to the Consolidated Financial Statements
|
F-9
to F-28
|
TURNAROUND
PARTNERS, INC. AND SUBSIDIARIES
|
||
CONSOLIDATED
BALANCE SHEET
|
||
December
31, 2006
|
ASSETS
|
||||
CURRENT
ASSETS
|
||||
Cash
and cash equivalents
|
$
|
1,055,341
|
||
Restricted
cash
|
98,452
|
|||
Notes
and accounts receivable
|
418,230
|
|||
Investment
in marketable securities
|
153,851
|
|||
Due
from affiliate
|
106,089
|
|||
Prepaid
expense and deferred financing costs
|
235,958
|
|||
Total
current assets
|
2,067,921
|
|||
NONCURRENT
ASSETS
|
||||
Investment
in real estate partnership and other investments, at cost
|
4,069,067
|
|||
Note
receivable
|
900,000
|
|||
Fixed
assets, net
|
69,787
|
|||
Total
noncurrent assets
|
5,038,854
|
|||
TOTAL
ASSETS
|
$
|
7,106,775
|
||
LIABILITIES
AND SHAREHOLDERS' DEFICIT
|
||||
CURRENT
LIABILITIES
|
||||
Accounts
payable and accrued liabilities
|
$
|
762,303
|
||
Convertible
debentures--net of $137,794 discount
|
1,696,902
|
|||
Notes
payable
|
104,259
|
|||
Unearned
income
|
222,222
|
|||
Series
C Preferred stock including associated paid in capital; liquidation
preference of $373,500,
|
||||
redeemable
at $1,500 per share at Company option, cumulative dividends of
$120
|
||||
per
share per year, non-voting, par value $.01, 1,000 shares
authorized,
|
||||
249
shares issued and outstanding
|
220,547
|
|||
Derivative
liabilities
|
995,940
|
|||
Total
current liabilities
|
4,002,173
|
|||
Convertible
debentures--net of $1,896,717 discount
|
4,728,283
|
|||
Note
payable
|
186,955
|
|||
Accrued
interest payable
|
500,335
|
|||
Total
liabilities
|
9,417,746
|
|||
COMMITMENTS
AND CONTINGENCIES
|
- |
TURNAROUND
PARTNERS, INC. AND SUBSIDIARIES
|
||
CONSOLIDATED
BALANCE SHEET
|
||
December
31, 2006
|
SHAREHOLDERS'
DEFICIT
|
||||
Preferred
Stock, par value $.01, 2,000,000 shares authorized:
|
||||
Series
A Convertible Preferred Stock, noncumulative, $.01 par
value;
|
||||
400,000
shares authorized; none issued
|
-
|
|||
Series
B Convertible Preferred Stock, $.01 par value; 100,000 shares
authorized;
|
||||
6,666
shares issued and outstanding; no liquidation or redemption
value
|
67
|
|||
Series
D Convertible Preferred Stock, $.01 par value; 100,000 shares
authorized;
|
||||
700
shares issued and outstanding; no liquidation or redemption
value
|
7
|
|||
Common
stock, $.001 par value; 5,000,000,000 shares authorized;
|
||||
29,447,504
shares issued and outstanding
|
29,447
|
|||
Additional
paid-in capital
|
742,855
|
|||
Retained
deficit
|
(3,083,347
|
)
|
||
Total
shareholders' deficit
|
(2,310,971
|
)
|
||
TOTAL
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$
|
7,106,775
|
||
See
accompanying Notes to Consolidated Financial Statements
|
TURNAROUND
PARTNERS, INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
FOR
THE YEARS ENDED DECEMBER
31,
|
2006
|
2005
|
||||||
REVENUE
|
|||||||
Discount
income
|
$
|
10,425
|
$
|
153,108
|
|||
Consulting
revenue
|
963,277
|
183,000
|
|||||
Marketable
securities gain (loss)
|
(51,093
|
)
|
80,600
|
||||
Fee
income
|
204,610
|
174,900
|
|||||
Total
revenue
|
1,127,219
|
591,608
|
|||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
|||||||
Salaries
and benefits
|
892,286
|
516,496
|
|||||
Advertising
|
120,155
|
58,622
|
|||||
Business
development, travel and entertainment
|
86,685
|
134,465
|
|||||
Rent
|
76,395
|
71,819
|
|||||
Depreciation
and amortization
|
23,874
|
20,232
|
|||||
Professional
fees
|
855,722
|
366,754
|
|||||
Bad
debt
|
243,302
|
78,787
|
|||||
Other
expenses
|
271,995
|
137,548
|
|||||
Allocated
overhead to affiliated entity
|
(308,481
|
)
|
(38,000
|
)
|
|||
Total
general and administrative expenses
|
2,261,933
|
1,346,723
|
|||||
OPERATING
LOSS
|
(1,134,714
|
)
|
(755,115
|
)
|
|||
Other
(income) expense:
|
|||||||
Net
change in fair value of derivative liability
|
(3,642,080
|
)
|
108,357
|
||||
Income
(loss) on debt extinguishment
|
(130,563
|
)
|
(392,017
|
)
|
|||
Merger
expense
|
140,000
|
3,434,943
|
|||||
Interest
expense
|
273,802
|
192,543
|
|||||
Interest
expense - derivatives
|
600,071
|
232,423
|
|||||
Interest
income
|
(54,790
|
)
|
(36,909
|
)
|
|||
Recovery
of bad debts
|
-
|
(169,456
|
)
|
||||
Loss
from investment in real estate partnership
|
78,095
|
-
|
|||||
Gain
on sale of property
|
-
|
(28,625
|
)
|
||||
Other
income (expense) - net
|
(22,605
|
)
|
18,357
|
||||
Total
other (income) expense
|
(2,758,070
|
)
|
3,359,616
|
||||
Income
(loss) before income tax
|
1,623,356
|
(4,114,731
|
)
|
||||
INCOME
TAX PROVISION
|
|||||||
Current
income tax benefit
|
-
|
(50,570
|
)
|
||||
Deferred
income tax expense (benefit )
|
-
|
-
|
|||||
Total
income tax expense (benefit)
|
-
|
(50,570
|
)
|
||||
INCOME
(LOSS) FROM CONTINUING OPERATIONS
|
1,623,356
|
(4,064,161
|
)
|
See
accompanying Notes to Consolidated Financial Statements
|
TURNAROUND
PARTNERS, INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||
FOR
THE YEARS ENDED
|
||||
(continued)
|
2006
|
2005
|
||||||
LOSS
FROM DISCONTINUED OPERATIONS
|
|||||||
Loss
from discontinued operations
|
(4,688
|
)
|
(218,102
|
)
|
|||
Gain
on sale of subsidiaries
|
3,317,406
|
61,020
|
|||||
NET
INCOME (LOSS)
|
4,936,074
|
(4,221,243
|
)
|
||||
|
|||||||
Preferred
dividends paid
|
4,554
|
60,196
|
|||||
INCOME
(LOSS) AVAILABLE TO COMMON SHARES
|
$
|
4,931,520
|
$
|
(4,281,439
|
)
|
||
Basic
income (loss) per share:
|
|||||||
Income
(loss) from continuing operations
|
0.06
|
(0.20
|
)
|
||||
Income
(loss) from discontinued operations
|
(0.13
|
)
|
(0.01
|
)
|
|||
$
|
0.19
|
$
|
(0.21
|
)
|
|||
Diluted
income (loss) per share:
|
|||||||
Income
(loss) from continuing operations
|
0.02
|
(0.20
|
)
|
||||
Income
(loss) from discontinued operations
|
0.03
|
|
(0.01
|
)
|
|||
0.05
|
$
|
(0.21
|
)
|
||||
Basic
average shares outstanding
|
25,505,662
|
20,863,605
|
|||||
Diluted
average shares outstanding
|
98,411,949
|
20,863,605
|
See
accompanying Notes to Consolidated Financial Statements
|
TURNAROUND
PARTNERS, INC. AND SUBSIDIARIES
|
||||||||||||||||||
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIT
|
||||||||||||||||||
For
the Years Ended December 31, 2005 and
2006
|
Series
A
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred
Stock
|
Class
A Common Stock
|
Class
B Common Stock
|
Series
B Preferred
|
Series
C Preferred
|
Series
D Preferred
|
Common
Stock
|
Additional
Paid-in
|
Retained
|
||||||||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
|||||||||||||||||||||||||||||||||||
Balance,
December 31, 2004
|
599
|
$
|
1
|
14,880,000
|
$
|
14,880
|
51,750,000
|
$
|
51,750
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
741,302
|
$
|
(457,887
|
)
|
$
|
350,046
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Exchange
of Class B common stock for
Class
A common stock
|
-
|
-
|
25,000,000
|
25,000
|
(8,333,333
|
)
|
(8,333
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(16,667
|
)
|
-
|
-
|
||||||||||||||||||||||||||||||||
Recapitalization
through reverse merger
and
acquisition of Nuwave Technologies, Inc.
|
(570
|
)
|
(1
|
)
|
(39,880,000
|
)
|
(39,880
|
)
|
(43,416,667
|
)
|
(43,417
|
)
|
100,000
|
1,000
|
570
|
6
|
-
|
-
|
22,710,816
|
22,711
|
51,046
|
-
|
(8,535
|
)
|
||||||||||||||||||||||||||||
Distribution
of CSI Business Finance, Inc.
preferred
stock to shareholders
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,000
|
)
|
37,723
|
36,723
|
||||||||||||||||||||||||||||||||||
Redemption
of preferred stock
|
(29
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(34
|
)
|
(1
|
)
|
-
|
|
-
|
-
|
(55,043
|
)
|
-
|
(55,044
|
)
|
||||||||||||||||||||||||||||||
Net
Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,221,243
|
)
|
(4,221,243
|
)
|
|||||||||||||||||||||||||||||||||
Preferred
dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(60,196
|
)
|
(60,196
|
)
|
|||||||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
1,000
|
536
|
5
|
-
|
-
|
22,710,816
|
22,711
|
719,638
|
(4,701,603
|
)
|
(3,958,249
|
)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Issuance
of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
For
services
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,800,000
|
4,800
|
287,700
|
-
|
292,500
|
|||||||||||||||||||||||||||||||||||
Conversion
of debentures
|
|
|
|
|
|
|
|
|
|
|
|
|
1,936,688
|
1,936
|
62,065
|
|
64,001
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Issuance
of 3,000,000 warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
141,000
|
-
|
141,000
|
|||||||||||||||||||||||||||||||||||
for
services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|||||||||||||||||||||||||||||||||||
Redemption
of preferred stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(282
|
)
|
(3
|
)
|
-
|
-
|
-
|
-
|
(243,498
|
)
|
-
|
(243,501
|
) | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Transfer
preferred stock to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|||||||||||||||||||||||||||||||||||
current
liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(254
|
)
|
(2
|
)
|
-
|
-
|
-
|
-
|
(224,976
|
)
|
|
(224,978
|
) | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Exchange
of series B
preferred
for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|||||||||||||||||||||||||||||||||||
series
D preferred
|
-
|
-
|
-
|
-
|
-
|
|
(93,334
|
)
|
(933
|
)
|
-
|
-
|
93,334
|
933
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Reduction
in series D
preferred
shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(92,634
|
)
|
(926
|
)
|
-
|
-
|
926
|
-
|
-
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Deemed
distribution to shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,313,264
|
)
|
(3,313,264
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,936,074
|
4,936,074
|
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Preferred
dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(4,554
|
)
|
(4,554
|
)
|
|||||||||||||||||||||||||||||||||
Balance,
December 31, 2006
|
-
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
6,666
|
$
|
67
|
-
|
$
|
-
|
700
|
$
|
7
|
29,447,504
|
$
|
29,447
|
$
|
742,855
|
$
|
(3,083,347
|
)
|
$
|
(2,310,971
|
)
|
TURNAROUND
PARTNER INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
Year
Ended December 31,
|
|||||||
2006
|
|
2005
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
Net
income (loss)
|
$
|
4,936,074
|
$
|
(4,120,911
|
)
|
||
Adjustment
to reconcile net income (loss) to net cash provided by
|
|||||||
(used
in) operating activities:
|
|||||||
Depreciation
and amortization
|
23,874
|
20,232
|
|||||
Amortization
of deferred expenses
|
60,638
|
132,801
|
|||||
Bad
debts
|
243,302
|
78,787
|
|||||
Loss
from discontinued operations
|
4,688
|
218,102
|
|||||
Non-cash
stock issued for services
|
62,077
|
-
|
|||||
Non-cash
merger expense
|
140,000
|
3,420,633
|
|||||
Non-cash
expense for redemption of preferred stock
|
3,072
|
39,457
|
|||||
Non-cash
expenses
|
88,095
|
||||||
Non-cash
interest expense-derivatives
|
600,071
|
232,423
|
|||||
Net
change in fair value of derivative liability
|
(3,642,080
|
)
|
108,357
|
||||
Non-cash
debt modification gain
|
(130,563
|
)
|
(392,017
|
)
|
|||
Non-cash
gain on sale of land
|
-
|
(25,776
|
)
|
||||
Non-cash
gain on sale of subsidary
|
(3,317,406
|
)
|
(61,020
|
)
|
|||
Non-cash
income
|
(541,527
|
)
|
-
|
||||
(Increase)
decrease in assets:
|
|||||||
Purchased
accounts receivable
|
-
|
491,269
|
|||||
Other
accounts receivable
|
(245,186
|
)
|
(36,405
|
)
|
|||
Notes
receivable
|
211,142
|
(2,298
|
)
|
||||
Deferred
tax asset
|
-
|
(28,110
|
)
|
||||
Prepaid
and other
|
102,412
|
(13,176
|
)
|
||||
Investment
in marketable securities
|
391,060
|
295,623
|
|||||
Increase
(decrease) in liabilities:
|
|||||||
Accounts
payable
|
(8,588
|
)
|
(7,012
|
)
|
|||
Accrued
liabilities
|
241,405
|
(268,567
|
)
|
||||
Margin
loans
|
-
|
(466,986
|
)
|
||||
Unearned
income
|
717,749
|
46,000
|
|||||
Due
to clients
|
(19,608
|
)
|
61,799
|
||||
Accrued
interest
|
225,418
|
226,721
|
|||||
Net
cash provided by (used in) operating activities
|
146,119
|
(50,074
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchases
of fixed assets
|
(21,784
|
)
|
(78,097
|
)
|
|||
Cash
received in merger
|
-
|
35,853
|
|||||
Cash
received in purchase of subsidiary
|
191,346
|
-
|
|||||
Cash
distributed at sale of subsidiary
|
-
|
(130,161
|
)
|
||||
Cash
received for sale of subsidiary
|
368,396
|
-
|
|||||
Cash
paid for purchase of subsidiary
|
(10,000
|
)
|
-
|
||||
Investment
purchases
|
(7,073
|
)
|
-
|
||||
Preferental
returns on capital of partnership
|
78,750
|
-
|
|||||
Net
cash provided by (used) in investing activities
|
599,635
|
(172,405
|
)
|
TURNAROUND
PARTNER INC. AND SUBSIDIARIES
|
||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||
(Continued)
|
Year
Ended December 31,
|
|||||||
2006
|
2005
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Principal
payments on note payable
|
(64,258
|
)
|
-
|
||||
Net
proceeds from sale of convertible debentures
|
-
|
335,000
|
|||||
Dividends
paid on preferred stock
|
(4,554
|
)
|
(60,196
|
)
|
|||
Net
cash (used in) provided by financing activities
|
(68,812
|
)
|
274,804
|
||||
Net
cash used by operating activities of discontinued
operations
|
-
|
33,383
|
|||||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
676,942
|
85,708
|
|||||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
476,851
|
391,143
|
|||||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
1,153,793
|
$
|
476,851
|
|||
SUPPLEMENTAL
INFORMATION
|
|||||||
Interest
paid
|
$
|
14,689
|
$
|
10,977
|
|||
Taxes
paid
|
$
|
9,882
|
$
|
-
|
|||
Redemption
and purchase of preferred stock:
|
|||||||
Decrease
in accounts receivable
|
$
|
22,500
|
$
|
94,500
|
|||
Increase
in notes payable
|
$
|
240,000
|
$
|
-
|
|||
Decrease
in paid-in capital
|
$
|
243,498
|
$
|
55,043
|
|||
Sale
of subsidiary:
|
|||||||
Assets
sold
|
$
|
2,906,001
|
$
|
-
|
|||
Liabilities
assumed by buyer
|
$
|
5,861,821
|
$
|
-
|
|||
Purchase
of subsidiary:
|
|||||||
Assets
purchased
|
$
|
5,081,476
|
$
|
-
|
|||
Liabilities
assumed
|
$
|
3,906,744
|
$
|
-
|
|||
Deemed
distribution
|
$
|
3,313,264
|
$
|
-
|
|||
Common
stock and warrants issued for services:
|
|||||||
Increase
in prepaids
|
$
|
221,423
|
$
|
-
|
|||
Increase
in common stock
|
$
|
3,800
|
$
|
-
|
|||
Increase
in paid-in-capital
|
$
|
279,700
|
$
|
-
|
|||
Common
stock issued for services
|
$
|
-
|
$
|
19,800
|
|||
Reserve
for bad debts
|
$
|
-
|
$
|
78,787
|
|||
Conversion
of convertible debentures and accrued interest:
|
|||||||
Decrease
in debentures and accrued interest
|
$
|
63,996
|
$
|
-
|
|||
Increase
in common stock
|
$
|
1,936
|
$
|
-
|
|||
Increase
in paid-in-capital
|
$
|
62,065
|
$
|
-
|
|||
Acquired
in merger:
|
|||||||
Assets
acquired in merger
|
$
|
-
|
$
|
3,128,348
|
|||
Liabilities
acquired in merger
|
$
|
-
|
$
|
6,456,805
|
|||
Merger
expenses
|
$
|
-
|
$
|
3,328,457
|
|||
Discounted
operations:
|
|||||||
Assets
|
$
|
-
|
$
|
490,720
|
|||
Liabilites
|
$
|
-
|
$
|
136,133
|
See
accompanying Notes to Condensed Consolidated Financial Statements
(unaudited)
|
Twelve
Months Ended
|
|||||||
December
31,
|
|||||||
2006
|
2005
|
||||||
Income
(loss) from continuing operations
|
$
|
1,623,356
|
$
|
(4,064,161
|
)
|
||
Less
effect of derivatives, preferred stock and convertible
debenture
|
-
|
-
|
|||||
Adjusted
income (loss) from continuing operations
|
$
|
1,623,356
|
$
|
(4,064,161
|
)
|
||
Income
(loss) from discontinued operations
|
(4,688
|
)
|
(218,102
|
)
|
|||
Gain
on sale of subsidiary
|
3,317,406
|
61,020
|
|||||
Net
income (loss)
|
$
|
4,936,074
|
$
|
(4,221,243
|
)
|
||
Basic
weighted average shares
|
25,505,662
|
20,863,605
|
|||||
Effect
of dilutive securities:
|
|||||||
Series
B preferred stock
|
4,195,445
|
-
|
|||||
Series
D preferred stock
|
68,710,842
|
-
|
|||||
Diluted
weighted average shares
|
98,411,949
|
20,863,605
|
|||||
Income
(loss) per share:
|
|||||||
Basic:
|
|||||||
Income
(loss) from continuing operations
|
$
|
0.06
|
$
|
(0.20
|
)
|
||
Income
(loss) from discontinued operations
|
0.13
|
|
(0.01
|
)
|
|||
Net
income (loss)
|
$
|
0.19
|
$
|
(0.21
|
)
|
||
Diluted:
|
|||||||
Income
(loss) from continuing operations
|
$
|
0.02
|
$
|
(0.20
|
)
|
||
Income
(loss) from discontinued operations
|
0.03
|
|
(0.01
|
)
|
|||
Net
Income (loss)
|
$
|
0.05
|
$
|
(0.21
|
)
|
||
(1)
|
A
weighted average year-to-date number of Convertible Debentures to
convert
into 51,383,109 shares of common stock were outstanding during the
twelve
months ended December 31, 2006, but were not included in the computation
of diluted per share net income for the twelve months ended December
31,
2006 because they were anti-dilutive. All potential dilutive shares
were
excluded from the computation of diluted earnings per share for the
year
ended December 31, 2005 because they were anti-dilutive. In addition
there
were 3,000,000 warrants that were not included because of their
anti-dilutive effect.
|
|
2006
|
2005
|
|||||
Customer
A
|
--
|
%
|
26
|
||||
Customer
B
|
31
|
%
|
10
|
%
|
|||
Customer
C
|
25
|
%
|
--
|
||||
Customer
D
|
19
|
%
|
21
|
%
|
Fixed
assets consisted of the following at December 31, 2006:
|
||||
Computer
equipment
|
$
|
26,499
|
||
Furniture
and fixtures
|
46,735
|
|||
Leasehold
improvements
|
36,328
|
|||
109,562
|
||||
Less
accumulated depreciation
|
(39,775
|
)
|
||
Fixed
assets, net
|
$
|
69,787
|
December
31, 2006
|
||||
(unaudited)
|
||||
Net
sales
|
$
|
1,127,219
|
||
Net
income (loss)
|
$
|
1,591,354
|
||
Weighted
average number of common shares outstanding - basic
|
25,505,662
|
|||
Weighted
average number of common shares outstanding - diluted
|
98,411,945
|
|||
Income
per common share - basic
|
$
|
0.19
|
||
Income
per common share - diluted
|
$
|
0.05
|
Summary
of Derivative Values
|
||||
Derivative
Liabilities-Value as of:
|
||||
Convertible
Debentures
|
12/31/2006
|
|||
Holland
et. al. Debentures issued 12/8/03
|
$
|
91,097
|
||
Holland
et. al. Debentures issued 12/22/03
|
178,288
|
|||
Saporito
Debenture issued 1/29/04
|
70,641
|
|||
Cornell
Debentures issued 5/6/04
|
33,617
|
|||
Cornell
Debentures issued 6/24/04
|
29,948
|
|||
Cornell
Debentures issued 9/28/04
|
30,072
|
|||
Viola
Debenture issued 10/12/04
|
42,537
|
|||
Cornell
Debentures issued 4/6/05
|
39,542
|
|||
Highgate
Debenture issued 12/2/05
|
480,198
|
|||
Total
|
$
|
995,940
|
Debt
Discount
|
||||
Convertible
Debentures
|
12/31/2006
|
|||
Holland
et. al. Debentures issued 12/8/03
|
$
|
14,386
|
||
Holland
et. al. Debentures issued 12/22/03
|
27,434
|
|||
Saporito
Debenture issued 1/29/04
|
10,662
|
|||
Cornell
Debentures issued 5/6/04
|
15,988
|
|||
Cornell
Debentures issued 6/24/04
|
9,421
|
|||
Cornell
Debentures issued 9/28/04
|
14,634
|
|||
Viola
Debenture issued 10/12/04
|
45,269
|
|||
Cornell
Debentures issued 4/6/05
|
63,560
|
|||
Highgate
Debenture issued 12/2/05
|
1,833,157
|
|||
Total:
|
$
|
2,034,511
|
Year
Ending December 31,
|
Amount
|
|||
2007
|
1,938,955
|
|||
2008
|
475,976
|
|||
2009
|
50,973
|
|||
2010
|
6,280,204
|
|||
2011
|
4,802
|
|||
8,750,910
|
||||
Less:
unamortized debt discount
|
(2,034,511
|
)
|
||
Total
notes payable and
|
||||
convertible
debentures
|
$
|
6,716,399
|
Convertible
Note
|
Gain
on Extinguishment
|
||||||
12/31/05
|
12/31/06
|
||||||
Holland
et. al. Debentures issued 12/8/03
|
$
|
113,268
|
$
|
-
|
|||
Holland
et. al. Debentures issued 12/22/03
|
194,414
|
-
|
|||||
Saporito
Debenture issued 1/29/04
|
68,571
|
-
|
|||||
Cornell
Debentures issued 5/5/05
|
7,071
|
36,194
|
|||||
Cornell
Debenture issued 7/20/05
|
8,693
|
58,171
|
|||||
Viola
Debenture issued 10/12/04
|
-
|
36,198
|
|||||
Total |
$
|
392,017
|
$
|
130,563
|
Operating
|
||||
Leases
|
||||
2007
|
$
|
73,591
|
||
2008
|
74,032
|
|||
2009
|
74,032
|
|||
2010
|
8,058
|
|||
Total
minimum lease payments
|
$
|
229,713
|
2006
|
2005
|
||||||
Income
(loss) before taxes
|
$
|
4,936,074
|
$
|
(4,271,813
|
)
|
||
Income
tax benefit computed at statutory rates
|
$
|
1,678,265
|
$
|
(1,452,416
|
)
|
||
Permanent
differences, nondeductible expenses
|
8,390
|
47,608
|
|||||
Increase
in valuation allowance
|
365,207
|
173,247
|
|||||
Net
increase in fair value of derivative liability, net of amortization
|
|||||||
and
debt modification gain
|
(1,078,674
|
)
|
(17,420
|
)
|
|||
Gain
on sale of subsidiary
|
(1,034,418
|
)
|
118,048
|
||||
Merger
expense
|
47,600
|
1,062,767
|
|||||
Net
operating loss allocable to a subsidiary that was sold
|
1,594
|
96,668
|
|||||
Other
|
12,036
|
22,068
|
|||||
Tax
(liability) benefit
|
$
|
-
|
$
|
50,570
|
Deferred
tax asset
|
||||
Net
operating loss
|
$
|
639,872
|
||
Valuation
allowance
|
(808,505
|
)
|
||
Unrealized
loss on security transactions
|
53,995
|
|||
Fixed
asset tax basis difference
|
114,638
|
|||
Net
deferred tax asset (liability)
|
$
|
-
|
||
|
|
|
|
Discontinued
Operations
|
|
||||||||
|
|
Business
|
|
Real
|
|
Mortgage
|
|
Equipment
|
|
||||
|
|
Services
|
|
Estate
|
|
Brokerage
|
|
Leasing
|
|||||
Year
ended December 31, 2005
|
|||||||||||||
Revenue
|
$
|
591,608
|
$
|
-
|
$
|
932,330
|
$
|
-
|
|||||
Interest
expense/(income)
|
347,581
|
43,428
|
(3,358
|
)
|
6,371
|
||||||||
Loss
before income tax, merger
|
|||||||||||||
expense
and discontinued operations
|
(665,542
|
)
|
(14,426
|
)
|
-
|
-
|
|||||||
Loss
from discontinued operations
|
-
|
-
|
(268,053
|
)
|
(38,791
|
)
|
|||||||
Segment
assets
|
1,913,194
|
3,032,531
|
-
|
-
|
|||||||||
Additions
to long-term assets
|
78,097
|
-
|
-
|
-
|
|||||||||
Depreciation
and amortization
|
20,232
|
-
|
-
|
-
|
|||||||||
Year
ended December 31, 2006
|
|||||||||||||
Revenue
|
$
|
1,127,219
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Interest
expense/(income)
|
624,089
|
194,494
|
-
|
-
|
|||||||||
Income
(loss) before income tax, merger
|
|||||||||||||
expense
and discontinued operations
|
(1,269,423
|
)
|
3,032,779
|
-
|
-
|
||||||||
Loss
from discontinued operations
|
-
|
4,688
|
-
|
-
|
|||||||||
Segment
assets
|
1,909,239
|
5,197,536
|
-
|
-
|
|||||||||
Additions
to long-term assets
|
28,958
|
5,043,239
|
-
|
-
|
|||||||||
Depreciation
and amortization
|
23,874
|
-
|
-
|
-
|