Delaware
|
3541
|
06-10345787
|
||
(State
or other jurisdiction
|
(Primary
standard
|
(IRS
employer
|
||
of
incorporation)
|
industrial
code number)
|
identification
number)
|
Title
of each class of securities to be registered
|
Amount
to be registered
|
Proposed
maximum offering price per share (1)
|
Proposed
maximum aggregate offering price
|
Amount
of registration fee
|
|||||||||
Common
stock , $.10 par value (2)
|
3,000,000
|
$
|
0.36
|
$
|
1,080,000
|
$
|
33.16*
|
Prospectus
Summary
|
1
|
|||
Risk
Factors
|
10
|
|||
Forward
Looking Statements
|
16
|
|||
Use
of Proceeds
|
16
|
|||
Management's
Discussion and Analysis or Plan of Operation
|
16
|
|||
Description
of Property
|
24
|
|||
Legal
Proceedings
|
24
|
|||
Management
|
24
|
|||
Executive
Compensation
|
26
|
|||
Certain
Relationships and Related Transactions
|
29
|
|||
Market
for Common Equity and Related Stockholder Matters
|
29
|
|||
Security
Ownership of Certain Beneficial Owners and Management
|
30
|
|||
Selling
Stockholder
|
31
|
|||
Description
of Securities
|
32
|
|||
Plan
of Distribution
|
34
|
|||
Legal
Matters
|
35
|
|||
Experts
|
35
|
|||
Available
Information
|
35
|
|||
Disclosure
of Commission Position on Indemnification for Securities Act
Liabilities
|
35 | |||
Index
to Consolidated Financial Statements
|
F-1
|
The
Offering
|
|
|
|
|
|
Common
stock offered by selling stockholders
|
|
Up
to 3,000,000 shares of common stock issuable upon conversion of
convertible notes. This number represents approximately 22.3% of
our total
number of shares outstanding.
|
|
|
|
Common
stock to be outstanding after the offering
|
|
Up
to 16,444,656 shares.*
|
|
|
|
Use
of proceeds
|
|
We
will not receive any proceeds from the sale of the common
stock.
|
|
|
|
OTCBB
Symbol
|
|
NCNC.OB
|
Securities
Underlying the Convertible
Notes
issued to CAMOFI Master LDC
|
Market
Price at
February
28,
2006
|
Dollar
Value of Underlying Securities
|
|||||
3,000,000
|
$
|
0.63
|
$
|
1,890,000
|
Name
|
|
|
Type
of Payment
|
|
|
Origins
of Payment
|
|
|
Date
of Payment Made or Required to Be Made
|
|
|
No
of shares or warrants
|
|
|
Fair
Value of
Securities
issued
*
|
|
|
Value
of Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT
DISCOUNT
(See Note 6 to Consolidated Financials Statements for the Year Ending
December 31, 2006, included in this prospectus)
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
3,476,190
|
|
$
|
0.63
|
|
$
|
2,190,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING
COST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
shares
of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
250,000
|
|
$
|
0.63
|
|
$
|
157,500
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
632,222
|
|
$
|
0.63
|
|
$
|
398,300
|
|
Michael
S. Cole, affiliate of placement agent
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
90,317
|
|
$
|
0.63
|
|
$
|
56,900
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
in
connection with issuance of the Note, due diligence
|
|
|
2/16/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
20,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
legal
fees
|
|
|
2/16/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
10,000
|
|
Oswald
& Yap legal office, contractual
|
|
|
cash
|
|
|
legal
fees
|
|
|
3/2/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
5,000
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
220,000
|
|
CAMOFI
Master, LDC
|
|
|
cash
|
|
|
in
connection with issuance of the Note, structuring fees
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
122,500
|
|
Katten
Muchin Rosenman, Escrow Agent
|
|
|
cash
|
|
|
legal
fees
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
15,000
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
7/10/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,000
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
8/4/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with the Amended Registration Rights Agreement dated
12/19/06
|
|
|
12/19/2006
|
|
|
1,500,000
|
|
$
|
0.20
|
|
$
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
4/20/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
29,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
5/10/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
33,833
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
6/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
36,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
7/11/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
35,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
8/8/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
36,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
9/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
34,961
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
10/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
32,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
11/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
32,550
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
12/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,333
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
1/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
7,206
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
22,933
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/16/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,139
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
3/9/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
26,133
|
|
|
|
converted
into common stock
|
|
|
interest
on the Note
|
|
|
4/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
27,728
|
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
converted
into common stock
|
|
|
interest
on the Note
|
|
|
5/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
25,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
converted
into common stock
|
|
|
interest
on the Note
|
|
|
6/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
25,317
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
**
|
|
|
interest
on the Note
|
|
|
7/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
23,333
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
**
|
|
|
interest
on the Note
|
|
|
8/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
22,906
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
**
|
|
|
interest
on the Note
|
|
|
9/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
21,700
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
**
|
|
|
interest
on the Note
|
|
|
10/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
19,833
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
11/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
19,289
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
12/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
17,500
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
1/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
16,878
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
15,672
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
3/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
13,533
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
4/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
13,261
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
5/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
11,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
6/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
10,850
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
7/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
9,333
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
8/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
8,439
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
9/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
7,233
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
10/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
5,833
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
11/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
4,822
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
12/1/2008
|
|
|
n/a
|
|
|
n/a
|
|
$
|
3,500
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
1/1/2009
|
|
|
n/a
|
|
|
n/a
|
|
$
|
2,411
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/1/2009
|
|
|
n/a
|
|
|
n/a
|
|
$
|
1,206
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
3/1/2009
|
|
|
n/a
|
|
|
n/a
|
|
$
|
175,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
payments that have been or may de required to be made in connection
with
the CAMOFI Private Placement, excluding principal
repayments
|
$
|
4,445,366
|
|
Selling
Shareholder, Affiliate or Contractual
|
|
|
Type
of Payment
|
|
|
Origins
of Payment
|
|
|
Date
of Payment Made or Required to Be Make
|
|
|
No
of shares or warrants
|
|
|
Fair
Value of Securities issued
*
|
|
|
Value
of Payment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DEBT
DISCOUNT
(See Note 6 to Consolidated Financials Statements for the Year Ending
December 31, 2006, included in this prospectus)
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
3,476,190
|
|
$
|
0.63
|
|
$
|
2,190,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING
COST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Ascendiant
Securities, Inc., placement agent (2)
|
|
|
shares
of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
250,000
|
|
$
|
0.63
|
|
$
|
157,500
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
632,222
|
|
$
|
0.63
|
|
$
|
398,300
|
|
Michael
S. Cole, affiliate of placement agent
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with issuance of the Note
|
|
|
2/28/2006
|
|
|
90,317
|
|
$
|
0.63
|
|
$
|
56,900
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
in
connection with issuance of the Note, due diligence
|
|
|
2/16/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
20,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
legal
fees
|
|
|
2/16/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
10,000
|
|
Oswald
& Yap legal office, contractual
|
|
|
cash
|
|
|
legal
fees
|
|
|
3/2/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
5,000
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
220,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
in
connection with issuance of the Note, structuring fees
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
122,500
|
|
|
|
cash
|
|
|
legal
fees
|
|
|
3/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
15,000
|
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
7/10/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,000
|
|
Ascendiant
Securities, Inc., placement agent
|
|
|
cash
|
|
|
in
connection with issuance of the Note
|
|
|
8/4/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
warrants
to purchase shares of common stock
|
|
|
in
connection with the Amended Registration Rights Agreement dated
12/19/06
|
|
|
12/19/2006
|
|
|
1,500,000
|
|
$
|
0.20
|
|
$
|
300,000
|
|
INTEREST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
4/20/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
29,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
5/10/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
33,833
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
6/6/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
36,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
7/11/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
35,000
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
8/8/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
36,167
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
9/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
34,961
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
10/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
32,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
11/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
32,550
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
12/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,333
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
1/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
7,206
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
22,933
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/16/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
30,139
|
|
INTEREST
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
principal
on the Note
|
|
|
9/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
10/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
11/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
12/1/2006
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
1/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
CAMOFI
Master, LDC, shareholder
|
|
|
cash
|
|
|
interest
on the Note
|
|
|
2/1/2007
|
|
|
n/a
|
|
|
n/a
|
|
$
|
116,667
|
|
Total
payments that have been or may be required to be made in connection
with
the CAMOFI Private Placement in the first
year
following the sale of the convertible notes
|
$
|
4,616,322
|
|
Gross
Proceeds
|
$
|
3,500,000
|
||
Less
cash payments
|
$
|
1,513,662
|
||
Less
fair market value of securities possible payments
to
the selling shareholders
|
$
|
3,102,699
|
||
Net
Loss
|
$
|
(1,116,322
|
)
|
·
|
The
Senior Secured Convertible Note has a fixed conversion price of $0.63.
The
market price per share of the securities underlying the convertible
notes
on February 28, 2006, the date of the sale of the convertible note,
was
$0.63. Based upon the foregoing, no conversion discount or possible
profit
for the selling shareholder derives from the conversion of convertible
notes.
|
·
|
If
CAMOFI Master LDC chooses not to convert the CAMOFI Note, and the
Company
is required to pay monthly redemption amounts pursuant to section
6 of the
note, the total possible profit the selling shareholders could realize
as
a result of the Company redeeming the CAMOFI Note in cash is as
follows:
|
Selling
Shareholder
|
Principal
Amount
|
Redemption
Amount *
|
Potential
Profit to be Realized
|
|||||||
CAMOFI
Master, LDC
|
$
|
3,500,000
|
$
|
3,675,000
|
$
|
175,000.00
|
* |
105%
of the prime amount redeemed
|
·
|
If
CAMOFI Master LDC chooses not to convert the CAMOFI Note, and the
Company
is required to pay monthly redemption amounts pursuant to section
6 of the
CAMOFI Note, the total possible profit the selling shareholders could
realize as a result of the Company redeeming the CAMOFI Note in shares
of
its common stock is as follows:
|
Selling
Shareholder
|
Principal
Amount
|
Redemption
Amount **
|
Potential
Profit to be Realized
|
Maximum
Potential Profit to be Realized from Redeeming in Cash or
Stock
|
|||||||||
CAMOFI
Master, LDC
|
$
|
3,500,000
|
$
|
4,025,000
|
$
|
525,000.00
|
$
|
525,000.00
|
**
Redemption in stock with a conversion price equal to 85% of the average
of
the VWAP for the 10 consecutive days immediately prior to the applicable
payment
|
·
|
The
total possible profit to be realized by CAMOFI as a result of any
conversion discounts regarding the securities underlying any other
securities of the Company that are held by the selling shareholders
or any
affiliates of the selling shareholders is disclosed in the following
table:
|
Selling
Shareholder
|
Date
of Sale
|
Securities
Underlying Warrants
|
Market
Price of Common Stock on Date of Sale
|
Exercise
Price of Warrants
|
Combined
Market Price of Shares underlying Warrants
|
Combined
Exercise Price of Shares underlying Warrants
|
Potential
Profit to be Realized
|
|||||||||||||||
CAMOFI
Master, LDC
|
2/28/2006
|
4,198,729
|
$
|
0.63
|
$
|
0.63
|
$
|
2,645,199
|
$
|
2,645,199
|
$
|
-
|
||||||||||
CAMOFI
Master, LDC
|
12/19/2006
|
1,500,000
|
$
|
0.20
|
$
|
0.35
|
$
|
300,000
|
$
|
525,000
|
$
|
(225,000
|
)
|
Combined
Total possible profit to be realized by the investors as a result
of any
conversion discounts regarding the securities underlying the convertible
notes and any other warrants, options, notes, or other securities
of the
Company that are held by the selling shareholders or any affiliates
of the
selling shareholders
|
$
|
300,000
|
·
|
the
gross proceeds paid or payable to the Company in connection with
the
CAMOFI Purchase Agreement;
|
·
|
all
payments that have been made or that may be required to be made the
Company
|
·
|
the
resulting net proceeds to the Company;
and
|
·
|
the
combined total possible profit to be realized by the investors as
a result
of any conversion discounts regarding the securities underlying the
convertible notes and any other warrants, options, notes, or other
securities of the Company that are held by the selling shareholders
or any
affiliates of the selling
shareholders.
|
Gross
Proceeds paid to the Company
|
$
|
3,500,000
|
||
Less
all cash payments made or that may be required to be made by the
Company
(not including principal repayments)
|
$
|
1,263,956
|
||
Less
fair market value of securities possible payments to the selling
shareholders
|
$
|
3,181,410
|
||
$
|
(945,366
|
)
|
Percentage
of the total amount of all possible payments divided by
the net proceeds to the Company from the sale of the convertible
notes
|
-434
|
%
|
||
|
||||
Percentage
averaged over the term of the convertible notes (3 year
term)
|
-145
|
%
|
||
|
||||
Percentage
of the total possible discount (premium) to the market price of the
shares
underlying the convertible note divided by the net proceeds to the
issuer
from the sale of the convertible notes
|
-29
|
%
|
||
|
||||
Percentage
averaged over the term of the convertible notes (3 year
term)
|
-29
|
%
|
The
number of shares outstanding prior to the convertible debenture
transaction that are held by persons other than the selling stockholders,
affiliates of the Company and affiliates of the selling
stockholders
|
8,827,273
|
|||
The
number of shares registered for resale by the selling stockholders
or
affiliates of the selling stockholders in prior registration
statements
|
0
|
|||
The
number of shares registered for resale by the selling stockholders
that
continue to be held by the selling stockholders or affiliates of
the
selling stockholders
|
0
|
|||
The
number of shares that have been sold in registered resale transactions
by
the selling stockholders or affiliates of the selling
stockholders
|
0
|
|||
The
number of shares registered for resale on behalf of the selling
stockholders in the current transaction
|
3,000,000
|
|
·
|
adverse
changes in the conditions in the specific markets for our
products;
|
|
·
|
visibility
to, and the actual size and timing of, capital expenditures by our
customers;
|
|
·
|
inventory
practices, including the timing of deployment, of our
customers;
|
|
·
|
adverse
changes in the public and private equity and debt markets and the
ability
of our customers and suppliers to obtain financing or to fund capital
expenditures;
|
|
·
|
adverse
changes in the credit ratings of our customers and
suppliers;
|
|
·
|
a
general downturn in the overall
economy;
|
|
·
|
a
decline in government defense funding that lowers the demand for
defense
equipment and retrofitting;
|
|
·
|
competitive
pricing and availability of competitive products;
and
|
|
·
|
adverse
changes in the ability of the company to obtain financing or to fund
capital expenditures, mergers and acquisitions or
growth.
|
|
·
|
that
a broker or dealer approve a person's account for transactions in
penny
stocks; and
|
|
·
|
the
broker or dealer receive from the investor a written agreement to
the
transaction, setting forth the identity and quantity of the penny
stock to
be purchased.
|
|
·
|
obtain
financial information and investment experience objectives of the
person;
and
|
|
·
|
make
a reasonable determination that the transactions in penny stocks
are
suitable for that person and the person has sufficient knowledge
and
experience in financial matters to be capable of evaluating the risks
of
transactions in penny stocks.
|
|
·
|
sets
forth the basis on which the broker or dealer made the suitability
determination; and
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
||||||||
INTEREST
EXPENSES
|
||||||||
For
the Three Months Ended June 30, 2007 and 2006
|
||||||||
(Unaudited)
|
||||||||
(Rounded
to nearest thousand)
|
For
the Three Months Ended June
30,
|
Variance
|
||||||||||||
2007
|
2006
|
$
|
%
|
||||||||||
$3.5
million convertible note
|
|
|
|
|
|||||||||
Amortization
of debt discount (non-cash expense)
|
$
|
557,000
|
* |
$
|
311,000
|
$
|
246,000
|
79
|
%
|
||||
Amortization
of deferred financing fees (non-cash expense)
|
90,000
|
84,000
|
6,000
|
7
|
%
|
||||||||
Interest
on note
|
|||||||||||||
non-cash
conversion into stock
|
74,000
|
-
|
|||||||||||
cash
payments
|
-
|
105,000
|
|||||||||||
Liquidated
damages accrued for failure to register common stock to convertible
note holders (non-cash expense)
|
-
|
119,000
|
(119,000
|
)
|
-100
|
%
|
|||||||
|
|||||||||||||
$300,000
convertible note
|
|||||||||||||
Amortization
of debt discount (non-cash expense)
|
-
|
150,000
|
(150,000
|
)
|
-100
|
%
|
|||||||
Amortization
of deferred financing and extension fees (non-cash
expense)
|
-
|
30,000
|
(30,000
|
)
|
-100
|
%
|
|||||||
Interest
on note
|
-
|
14,000
|
(14,000
|
)
|
-100
|
%
|
|||||||
|
|||||||||||||
Interest
and adjustments on other notes payable and leases
|
1,000
|
1,000
|
0
|
0
|
%
|
||||||||
|
|||||||||||||
Total
|
$
|
722,000
|
$
|
814,000
|
$
|
(92,000
|
)
|
-11
|
%
|
*
Includes $278,000 of interest expense due to debt discount reduction
related to $350,000 conversion of principal of the CAMOFI Note into
the Company’s common stock
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
||||||||
INTEREST
EXPENSES
|
||||||||
For
the Six Months Ended June 30, 2007 and 2006
|
||||||||
(Unaudited)
|
||||||||
(Rounded
to nearest thousand)
|
|
For
the Six Months Ended June 30,
|
Variance
|
|||||||||||
|
2007
|
2006
|
$
|
%
|
|||||||||
$3.5
million convertible note
|
|
|
|
|
|||||||||
Amortization
of debt discount (non-cash expense)
|
$
|
848,000
|
$
|
408,000
|
$
|
440,000
|
108
|
%
|
|||||
Amortization
of deferred financing fees (non-cash expense)
|
179,000
|
112,000
|
67,000
|
60
|
%
|
||||||||
Interest
on note
|
|||||||||||||
non-cash
conversion into stock
|
74,000
|
-
|
74,000
|
||||||||||
cash
payments
|
84,000
|
134,000
|
(50,000
|
)
|
-37
|
%
|
|||||||
Liquidated
damages accrued for failure to register common stock to convertible
note holders (non-cash expense)
|
163,000
|
(163,000
|
)
|
-100
|
%
|
||||||||
|
|||||||||||||
$300,000
convertible note
|
|||||||||||||
Amortization
of debt discount (non-cash expense)
|
-
|
300,000
|
(300,000
|
)
|
-100
|
%
|
|||||||
Amortization
of deferred financing and extension fees (non-cash
expense)
|
-
|
59,000
|
(59,000
|
)
|
-100
|
%
|
|||||||
Interest
on note
|
-
|
30,000
|
(30,000
|
)
|
-100
|
%
|
|||||||
|
|||||||||||||
Interest
and adjustments on other notes payable and leases
|
2,000
|
3,000
|
(1,000
|
)
|
-33
|
%
|
|||||||
|
|||||||||||||
Total
|
$
|
1,187,000
|
$
|
1,209,000
|
$
|
(22,000
|
)
|
-2
|
%
|
*
Includes $278,000 of interest expense due to debt discount reduction
related to $350,000 conversion of principal of the CAMOFI Note in
to
the Company’s common stock
|
· |
The
Company continues its aggressive program for selling inventory.
|
· |
The
Company continues to implement plans to further reduce operating
costs.
|
· |
The
Company is seeking investment capital through the public and private
markets.
|
LOCATION
|
PRINCIPAL
USES
|
APPROX
SQ.
FT.
|
|||||
9835
Santa Fe Springs Rd.
|
|||||||
Santa
Fe Springs, CA 90670
|
Manufacturing
|
44,000
|
NAME
|
|
AGE
|
|
POSITION
|
David
Duquette
|
|
63
|
|
Chairman
of the Board, Chief Executive Officer,
|
|
|
|
|
Chief
Financial President and Director
|
|
|
|
|
|
Josef
Czikmantori
|
|
56
|
|
Secretary
and Director
|
Name
and Principal Position
|
Year
|
Salary
($)
|
Bonus ($)
|
Option
Awards
(1)
($)
|
All
Other
Compensation
($)
|
Total
($)
|
||||||||||||||||
David
Duquette,
|
||||||||||||||||||||||
Chief
Executive Officer,
|
2006
|
155,000
|
0
|
21,600
|
(2)
|
0
|
176,600
|
|||||||||||||||
Chief
Financial Officer
|
2005
|
101,273
|
0
|
0
|
0
|
101,273
|
||||||||||||||||
and
President
|
2004
|
180,000
|
0
|
0
|
0
|
180,000
|
||||||||||||||||
|
||||||||||||||||||||||
Josef
Czikmantory
|
||||||||||||||||||||||
Vice
President,
|
2006
|
88,350
|
0
|
10,800
|
(3)
|
0
|
99,150
|
|||||||||||||||
Secretary
Officer
|
2005
|
25,650
|
0
|
0
|
0
|
25,650
|
||||||||||||||||
|
2004
|
76,950
|
0
|
0
|
0
|
76,950
|
Estimated Future Payouts Under
Equity
Incentive Plan Awards
|
Exercise or
Base
Price
of
Option
|
Closing
Price on
Grant
|
Grant
Date Fair
Value
of Stock and Option
|
|||||||||||||||||||
Name
|
Grant
Date
|
Threshold
($)
|
Target
($)
|
Maximum
($)
|
Awards
($ / Sh)
|
Date
($ / Sh)
|
Awards
($)
|
|||||||||||||||
|
|
(1)
|
(2)
|
(3)
|
|
|
|
|||||||||||||||
David
Duquette
|
09/12/03
|
72,000
|
-
|
100,000
|
0.25
|
-
|
0.18
|
|||||||||||||||
|
||||||||||||||||||||||
11/13/06
|
158,400
|
158,400
|
178,400
|
0.20
|
0.18
|
0.18
|
||||||||||||||||
|
||||||||||||||||||||||
Josef
Czikmantory
|
09/12/03
|
27,000
|
-
|
37,500
|
0.25
|
-
|
0.18
|
|||||||||||||||
|
||||||||||||||||||||||
11/13/06
|
79,200
|
169,200
|
189,200
|
0.20
|
0.18
|
0.18
|
Option
Awards
|
||||||||||||||||
Name
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
(1)
|
Number
of
Securities
Underlying
Unexercised
Options
(#)
(2)
|
Equity
Incentive
Plan Awards:
Number
of
Securities
Underlying
Unexercised
Unearned
Options
(#)
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
|||||||||||
Exercisable
|
Unexercisable
|
|||||||||||||||
David
Duquette
|
||||||||||||||||
|
400,000
|
0
|
0
|
0.25
|
09/12/08
|
|||||||||||
|
||||||||||||||||
|
0
|
1,000,000
|
0
|
0.20
|
11/13/11
|
|||||||||||
|
||||||||||||||||
Josef
Czikmantory
|
||||||||||||||||
|
150,000
|
0
|
0
|
0.25
|
09/12/08
|
|||||||||||
|
||||||||||||||||
|
0
|
500,000
|
0
|
0.20
|
11/13/11
|
|
Year
Ended
|
Year
Ended
|
|||||||||||
|
December
31,
|
December
31,
|
|||||||||||
|
2006
|
2005
|
|||||||||||
|
|
|
|
Weighted
|
|||||||||
|
Options
and
|
Weighted
|
Options
and
|
Average
|
|||||||||
|
Warrants
|
Average
Price
|
Warrants
|
Price
|
|||||||||
Outstanding,
beginning of year
|
1,468,500
|
$
|
0.40
|
1,711,583
|
$
|
1.75
|
|||||||
|
|||||||||||||
Granted
|
8,371,455
|
$
|
0.48
|
-
|
-
|
||||||||
|
|||||||||||||
Exercised
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
Cancelled/Terminated
|
(186,227
|
)
|
(0.87
|
)
|
(243,083
|
)
|
(9.88
|
)
|
|||||
|
|||||||||||||
Total
Outstanding, end of year
|
9,653,728
|
$
|
0.46
|
1,468,500
|
$
|
0.40
|
|||||||
|
|||||||||||||
Exercisable
|
7,653,728
|
0.53
|
1,468,500
|
0.40
|
Equity
Compensation Plan Information
|
Number
Of Securities
Remaining
Available For
Future
Issuance
|
|||||||||
Number
Of Securities To Be
Issued
Upon Exercise Of
Outstanding
Options,
Warrants
And Rights
|
Weighted-Average
Exercise
Price Of
Outstanding
Options,
Warrants
And Rights
|
Under
Equity
Compensation Plans
(Excluding
Securities Reflected
In
Column(A))
|
||||||||
(A)
|
(B)
|
(C)
|
||||||||
Equity
compensation plans approved by
|
||||||||||
security
holders
|
3,250,000
|
0.25
|
1,750,000
|
|||||||
|
||||||||||
Equity
compensation plans not approved
|
||||||||||
by
security holders
|
6,403,728
|
0.57
|
—
|
|||||||
|
||||||||||
Total
|
9,653,728
|
0.46
|
1,750,000
|
For
Year Ended 2005
|
|
HIGH
|
LOW
|
|||||
March
31
|
$
|
0.51
|
$
|
0.15
|
|||
June
30
|
0.33
|
0.13
|
|||||
September
30
|
0.73
|
0.21
|
|||||
December
31
|
0.77
|
0.38
|
|
HIGH
|
LOW
|
|||||
March
31
|
$
|
0.87
|
$
|
0.53
|
|||
June
30
|
1.21
|
0.45
|
|||||
September
30
|
0.66
|
0.38
|
|||||
December
31
|
For
Year Ended 2007
|
|
HIGH
|
LOW
|
|||||
March
31
|
$
|
0.48
|
$
|
0.20
|
|||
June
30
|
0.87
|
0.32
|
|||||
September
30
|
0.80
|
0.315
|
NAME
OF BENEFICIAL OWNER
|
NO.
OF SHARES
|
PERCENTAGE
OF
OWNERSHIP
|
||||||||
David
Duquette
|
1,433,334
|
(1
|
)
|
11
|
%
|
|||||
Josef
Czikmantori
|
650,000
|
5
|
%
|
|||||||
|
||||||||||
Officers
and Directors as a Group (2 persons)
|
2,083,334
|
(2
|
)
|
15
|
%
|
Name
|
Beneficial
Ownership Before the Offering (1)
|
Percentage
of Common Stock Owned before the Offering (1)
|
Shares
of Common Stock Included in the Prospectus
|
Beneficial
Ownership after the Offering(2)
|
Percentage
of Common Stock Owned after the Offering (2)
|
|||||||||||
CAMOFI
Master LDC (3)
|
670,888
|
4.99
|
%
|
3,000,000
|
-0-
|
-0-
|
%
|
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits Purchaser;
|
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
|
·
|
privately
negotiated transactions;
|
|
·
|
settlement
of short sales entered into after the date of this
prospectus;
|
|
·
|
broker-dealers
may agree with the Selling Stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
|
·
|
a
combination of any such methods of
sale;
|
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or otherwise;
or
|
|
·
|
any
other method permitted pursuant to applicable
law.
|
Audited
Financial Statements for the Years ended December 31, 2006 and
2005
|
|
|
|
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
|
F-2
|
|
|
|
|
|
Consolidated
Balance Sheet as of December 31, 2006
|
|
F-3
|
|
|
|
|
|
Consolidated
Statements of Operations for the years ended December 31, 2006 and
2005
|
|
F-4
|
|
|
|
|
|
Consolidated
Statements of Stockholders' Equity (Deficit) for the years ended
December
31, 2006 and 2005
|
|
F-5
|
|
|
|
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2006 and
2005
|
|
F-6
|
|
|
|
|
|
Notes
to Consolidated Financial Statements
|
|
F-7
|
|
|
|
|
|
Interim
Financial Statements for the Three and Six Months Periods ended June
30,
2007 and 2006 (Unaudited)
|
|
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets as of June 30, 2007
(Unaudited)
|
|
F-37
|
|
|
|
|
|
Condensed
Consolidated Statements of Operations for the three and six months
ended
June 30, 2007 and 2006 (Unaudited)
|
|
F-38
|
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows for the six months endedJune
30,
2007 and 2006 (Unaudited)
|
|
F-39
|
|
|
|
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements
|
|
F-
40
|
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
CONSOLIDATED
BALANCE SHEET
|
December
31, 2006
|
ASSETS
|
||||
|
||||
Cash
|
$
|
53,318
|
||
Restricted
cash
|
123,898
|
|||
Contracts
receivable
|
303,561
|
|||
Inventories,
net
|
1,120,182
|
|||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
1,160,668
|
|||
Deferred
financing costs, net
|
358,293
|
|||
Prepaid
expenses and other current assets
|
20,205
|
|||
|
||||
Total
current assets
|
3,140,125
|
|||
|
||||
Property
and Equipment, net
|
285,088
|
|||
Deferred
Financing Costs
|
418,009
|
|||
|
||||
Total
assets
|
$
|
3,843,222
|
||
|
||||
|
||||
Current
Liabilities
|
||||
Bank
overdraft
|
18,772
|
|||
Accounts
payable and accrued expenses
|
1,191,460
|
|||
Dividends
payable
|
362,800
|
|||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
452,911
|
|||
Notes
payable
|
48,000
|
|||
Convertible
notes payable, net of discounts
|
332,556
|
|||
|
||||
Total
current liabilities
|
2,406,499
|
|||
|
||||
Convertible
Notes Payable, net of discounts
|
273,000
|
|||
|
||||
Commitments
and Contingencies
|
||||
|
||||
Stockholders'
Equity
|
||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||
15,000,000
shares authorized, no shares issued and outstanding
|
||||
(liquidation
preference of $25 per share)
|
-
|
|||
Cumulative,
convertible, Series C preferred stock, $1 par value,
|
||||
75,000
shares authorized, 27,780 shares issued and outstanding
|
||||
(liquidation
preference of $933,000)
|
27,780
|
|||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||
(liquidation
preference of $416,000)
|
291,000
|
|||
Common
stock, $0.10 par value, 50,000,000 shares authorized;
|
||||
11,714,654
shares issued and outstanding
|
1,171,466
|
|||
Subscriptions
receivable
|
(462,500
|
)
|
||
Notes
receivable from stockholders
|
(525,402
|
)
|
||
Deferred
consulting fees
|
(333,069
|
)
|
||
Additional
paid-in capital
|
8,802,564
|
|||
Accumulated
deficit
|
(7,808,116
|
)
|
||
|
||||
Total
stockholders' equity
|
1,163,723
|
|||
|
||||
Total
liabilities and equity
|
$
|
3,843,222
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
For
the Years Ended December 31, 2006 and
2005
|
|
2006
|
2005
|
|||||
|
|
|
|||||
CONTRACT
REVENUES
|
$
|
8,318,957
|
$
|
6,038,459
|
|||
|
|||||||
COST
OF SALES
|
6,437,761
|
4,323,489
|
|||||
|
|||||||
GROSS
PROFIT
|
1,881,196
|
1,714,970
|
|||||
|
|||||||
OPERATING
EXPENSES
|
|||||||
Consulting
and other compensation
|
520,346
|
579,921
|
|||||
Salaries
and related
|
351,410
|
218,249
|
|||||
Selling,
general and administrative
|
1,260,861
|
350,787
|
|||||
TOTAL
OPERATING EXPENSES
|
2,132,617
|
1,148,957
|
|||||
|
|||||||
OPERATING
INCOME (LOSS)
|
(251,421
|
)
|
566,013
|
||||
|
|||||||
OTHER
INCOME (EXPENSES)
|
|||||||
Gain
(loss) on forgiveness of debt
|
41,595
|
318,973
|
|||||
Change
in fair value of derivative liability
|
1,494,761
|
-
|
|||||
Interest
income
|
27,308
|
||||||
Interest,
including debt discount amortization
|
(2,363,187
|
)
|
(215,827
|
)
|
|||
|
|||||||
TOTAL
OTHER INCOME (EXPENSES)
|
(799,523
|
)
|
103,146
|
||||
|
|||||||
INCOME
(LOSS) BEFORE PROVISION FOR
|
|||||||
INCOME
TAXES
|
(1,050,944
|
)
|
669,159
|
||||
|
|||||||
PROVISION
FOR INCOME TAXES
|
800
|
800
|
|||||
|
|||||||
NET
INCOME (LOSS)
|
$
|
(1,051,744
|
)
|
$
|
668,359
|
||
|
|||||||
NET
INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS
|
$
|
(848,669
|
)
|
$
|
512,059
|
||
|
|||||||
Basic
net income (loss) applicable to common
stockholders
|
|||||||
per
common share
|
$
|
(0.07
|
)
|
$
|
0.06
|
||
|
|||||||
Diluted
net income (loss) applicable to common
stockholders
|
|||||||
per
common share
|
$
|
(0.07
|
)
|
$
|
0.05
|
||
|
|||||||
Basic
weighted average common shares outstanding
|
11,332,289
|
9,186,987
|
|||||
|
|||||||
Diluted
weighted average common shares outstanding
|
11,332,289
|
9,836,987
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
STATEMENTS
OF STOCKHOLDERS' EQUITY (DEFICIT)
|
For
the Years Ended December 31, 2006 and
2005
|
|
|
|
Conversion
of
Preferred
Stock,
Series
B
|
|
|
Preferred
Stock,
Series
C
|
|
|
Preferred
Stock,
Series
D
|
|
|
Common
Stock
|
|
|
Additional
Paid
In
|
|
|
Notes
Receivable From
|
Deferred
|
Subscriptions
|
(Accumulated) |
Total
Stockholders' Equity
|
|||||||||||||||||||||
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
Stockholders | Compensation | Receivable |
(Deficit)
|
(Deficit)
|
||||||||||||||
Balance,Janaury
1, 2005
|
-
|
$
|
-
|
60,780
|
$
|
60,780
|
23,640
|
$
|
591,000
|
7,292,265
|
$
|
729,227
|
$
|
4,060,974
|
$
|
(485,924
|
)
|
$
|
(8,333
|
)
|
$
|
(462,500
|
)
|
$
|
(7,471,506
|
)
|
$
|
(2,986,282
|
)
|
||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of common stock in connection with debt extention
|
-
|
-
|
-
|
-
|
-
|
-
|
250,000
|
25,000
|
22,500
|
-
|
-
|
-
|
-
|
47,500
|
|||||||||||||||||||||||||||||
Isssuance
of common stock for consulting services
|
-
|
-
|
-
|
-
|
-
|
-
|
1,050,000
|
105,000
|
414,000
|
-
|
(519,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||
Isssuance
of common stock as a penalty for not registering preferred
shares
|
-
|
-
|
-
|
-
|
-
|
-
|
300,000
|
30,000
|
60,000
|
-
|
-
|
-
|
-
|
90,000
|
|||||||||||||||||||||||||||||
Issuance
of common stock in connection with legal settlment
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
10,000
|
10,000
|
-
|
-
|
-
|
-
|
20,000
|
|||||||||||||||||||||||||||||
Accrued
dividends payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(156,300
|
)
|
(156,300
|
)
|
|||||||||||||||||||||||||||
Issuance
of common stock in connection with the conversion of preferred
stock
|
-
|
-
|
(31,800
|
)
|
(31,800
|
)
|
-
|
-
|
530,001
|
53,000
|
(21,200
|
)
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||
Issuance
of common stock in connection with the conversion of preferred
stock
|
-
|
-
|
-
|
-
|
(12,000
|
)
|
(300,000
|
)
|
600,000
|
60,000
|
240,000
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||
Issuance
of common stock in connection with settlement of debt
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
50,000
|
260,000
|
-
|
-
|
-
|
-
|
310,000
|
|||||||||||||||||||||||||||||
Issuance
of common stock in connection with settlement of accounts
payable
|
-
|
-
|
-
|
-
|
-
|
-
|
75,000
|
7,500
|
39,000
|
-
|
-
|
-
|
-
|
46,500
|
|||||||||||||||||||||||||||||
Amortization
of deferred consulting fees
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
272,616
|
-
|
-
|
272,616
|
|||||||||||||||||||||||||||||
Interest
on notes receivable from stockholders
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(19,715
|
)
|
-
|
-
|
-
|
(19,715
|
)
|
|||||||||||||||||||||||||||
Net
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
668,359
|
668,359
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2005
|
-
|
-
|
28,980
|
28,980
|
11,640
|
291,000
|
10,697,266
|
1,069,727
|
5,085,274
|
(505,639
|
)
|
(254,717
|
)
|
(462,500
|
)
|
(6,959,447
|
)
|
(1,707,322
|
)
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Isssuance
of common stock for consulting services
|
325,000
|
32,500
|
(167,750
|
)
|
146,936
|
-
|
11,686
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of stock in connection with convertible debt
|
30,000
|
3,000
|
6,584
|
9,584
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Beneficial
Conversion Features and Other Debt Discounts
|
1,600,416
|
1,600,416
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of warrants for financing costs
|
455,200
|
455,200
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of stock for interest expense
|
269,318
|
26,932
|
143,318
|
170,250
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Warrants
issued for Consulting
|
127,500
|
(127,500
|
)
|
-
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of shares for extension of debt
|
105,000
|
10,500
|
37,800
|
48,300
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of shares for financing costs
|
250,000
|
25,000
|
132,500
|
157,500
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Conversion
of Preferred Stock
|
(1,200
|
)
|
$
|
(1,200
|
)
|
20,000
|
2,000
|
(800
|
)
|
-
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Amortization
of deferred compensation
|
219,012
|
219,012
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of warrants for waiver of liquidated damages
|
300,000
|
300,000
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Stock
Based Compensation
|
360,000
|
(316,800
|
)
|
43,200
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Cumulative
Preferred Dividends
|
$
|
203,075
|
203,075
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Interest
on Notes Receivable from stockholder
|
(19,763
|
)
|
(19,763
|
)
|
|||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Issuance
of warrants for financing
|
29,090
|
29,090
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Misc.
Adjustment
|
18,070
|
1,807
|
(1,807
|
)
|
-
|
||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Reclassification
of warrant liability
|
695,239
|
695,239
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
Net
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,051,744
|
)
|
(1,051,744
|
)
|
|||||||||||||||||||||||||||
Balance,
December 31, 2006
|
-
|
$
|
-
|
27,780
|
$
|
27,780
|
11,640
|
$
|
291,000
|
11,714,654
|
$
|
1,171,466
|
$
|
8,802,564
|
$
|
(525,402
|
)
|
$
|
(333,069
|
)
|
$
|
(462,500
|
)
|
$
|
(7,808,116
|
)
|
$
|
1,163,723
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
For
the Years Ended December 31, 2006 and
2005
|
|
2006
|
2005
|
|||||
Cash
flows from operating activities:
|
|
|
|||||
Net
income (loss)
|
$
|
(1,051,744
|
)
|
$
|
668,359
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
used
in operating activities:
|
|||||||
Depreciation
and amortization of property and equipment
|
146,563
|
194,300
|
|||||
Gain
on settlement of legal dispute
|
-
|
(275,000
|
)
|
||||
Gain
on forgiveness of accounts payable
|
-
|
(102,597
|
)
|
||||
Gain
on forgiveness of notes payable
|
-
|
(216,375
|
)
|
||||
Gain
on forgiveness of debt from waiver of liquidated damages
|
259,185
|
-
|
|||||
Stock
issued for interest expense
|
170,250
|
-
|
|||||
Stock
options grants
|
43,200
|
-
|
|||||
Amortization
of debt discount
|
1,320,522
|
47,500
|
|||||
Amortization
of deferred consulting fees
|
236,435
|
272,616
|
|||||
Amortization
of deferred financing cost
|
347,988
|
-
|
|||||
Bad
debt expense (credit)
|
115,158
|
(5,334
|
)
|
||||
Derivative
liability expense (income)
|
(1,494,761
|
)
|
-
|
||||
Estimated
fair market value of common stock issued for
|
|||||||
consulting services and related change in fair value
|
(19,987
|
)
|
-
|
||||
Estimated
fair market value of common stock issued for
|
|||||||
partial
legal settlement
|
-
|
20,000
|
|||||
Interest
income on notes receivable from stockholders
|
(19,763
|
)
|
(19,715
|
)
|
|||
Estimated
fair market value of common stock issued for
|
|||||||
penalty
on failure to register convertible preferred stock
|
-
|
90,000
|
|||||
Other
|
45,985
|
-
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Contracts
receivable
|
(151,150
|
)
|
(554,368
|
)
|
|||
Inventories
|
(191,235
|
)
|
51,295
|
||||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
(742,913
|
)
|
(165,923
|
)
|
|||
Prepaid
expenses and other current assets
|
(50,380
|
)
|
-
|
||||
Accounts
payable and accrued expenses
|
(557,620
|
)
|
169,887
|
||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(48,473
|
)
|
(259,002
|
)
|
|||
|
|||||||
Net
cash used in operating activities
|
(1,642,740
|
)
|
(84,357
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Bank
overdraft
|
(8,877
|
)
|
27,649
|
||||
Proceeds
of issuance of notes payable
|
3,800,000
|
-
|
|||||
Restricted
cash
|
(123,898
|
)
|
-
|
||||
Payment
of financing costs
|
(422,500
|
)
|
-
|
||||
Principal
payments on notes payable
|
(1,548,667
|
)
|
-
|
||||
Principal
repayments on obligations under capital lease
|
-
|
(72,379
|
)
|
||||
|
|||||||
Net
cash (used in) provided by financing activities
|
1,696,058
|
(44,730
|
)
|
||||
|
|||||||
Net
increase (decrease) in cash
|
53,318
|
(129,087
|
)
|
||||
|
|||||||
Cash
at beginning of period
|
-
|
129,087
|
|||||
|
|||||||
Cash
at end of period
|
$
|
53,318
|
$
|
-
|
|||
|
|||||||
Supplemental
disclosure of non-cash investing and financing activities:
|
|||||||
|
|||||||
Debt
discount on note payable extension
|
$
|
10,500
|
$
|
47,500
|
|||
|
|||||||
BCF
and Debt discount on convertible notes payable
|
$
|
3,843,300
|
$
|
-
|
|||
|
|||||||
Accrued
cumulative dividends on preferred stock
|
$
|
84,800
|
$
|
156,300
|
|||
|
|||||||
Cumulative
preferred dividends waived
|
$
|
287,875
|
$
|
-
|
|||
|
|||||||
Accrued
deffered financing cost
|
$
|
60,000
|
$
|
-
|
|||
|
|||||||
Conversion
of preferred stock to common stock
|
$
|
2,000
|
$
|
331,800
|
|||
|
|||||||
Common
stock issued for settlement of notes payable
|
$
|
-
|
$
|
310,000
|
|||
|
|||||||
Common
stock issued for settlement of accounts payable
|
$
|
-
|
$
|
46,500
|
|||
|
|||||||
Reclassification
of warrant liability to equity
|
$
|
695,239
|
$
|
-
|
|||
|
|||||||
Common
stock and warrants issued for deferred financing cost
|
$
|
641,790
|
$
|
-
|
|||
|
|||||||
Equipment
acquired in legal settlement
|
$
|
-
|
$
|
275,000
|
·
|
The
Company continues its aggressive program for selling
inventory.
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
·
|
The
Company is seeking investment capital through the public and private
markets.
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
in Years
|
Aggregate
Intrinsic
Value
(1)
|
||||||||||
Vested
|
1,250,000
|
$
|
0.32
|
1.70
|
$
|
137,500
|
|||||||
Expected
to vest
|
2,000,000
|
$
|
0.20
|
4.87
|
$
|
—
|
|||||||
Total
|
3,250,000
|
$
|
137,500
|
|
(1)
|
These
amounts represent the difference between the exercise price and $0.21,
the
closing market price of the Company's common stock on December 31,
2006 as
quoted on the Over-the-Counter Bulletin Board under the symbol "NCNC.OB"
for all in-the-money options
outstanding.
|
|
Outstanding Options
|
||||||||||||
|
Shares
Available
for
Grant
|
Number
of
Shares
|
Weighted
Average
Exercise
|
Intrinsic
Value
(1)
|
|||||||||
December
31, 2005
|
3,586,500
|
1,413,500
|
$
|
0.40
|
$
|
269,000
|
|||||||
Grants
|
2,000,000
|
2,000,000
|
$
|
0.20
|
|||||||||
Exercises
|
—
|
—
|
—
|
||||||||||
Cancellations
|
163,500
|
163,500
|
$
|
0.90
|
|||||||||
December
31, 2006
|
1,750,000
|
3,250,000
|
$
|
0.25
|
$
|
—
|
|||||||
Options
exerciseable at:
|
|||||||||||||
December
31, 2005
|
1,413,500
|
$
|
0.40
|
||||||||||
December
31, 2006
|
1,250,000
|
$
|
0.32
|
Cumulative
costs to date
|
$
|
6,474,000
|
||
Cumulative
gross profit to date
|
5,568,000
|
|||
|
||||
Cumulative
revenue earned
|
12,042,000
|
|||
|
||||
Less
progress billings to date
|
(11,334,000
|
) | ||
|
||||
Net
under billings
|
$
|
708,000
|
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
$
|
1,161,000
|
||
|
||||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(453,000
|
)
|
||
|
||||
Net
under billings
|
$
|
708,000
|
Machinery
and equipment
|
$
|
905,000
|
||
Computer
equipment
|
20,000
|
|||
Furniture
and fixture
|
4,000
|
|||
Leasehold
improvements
|
123,000
|
|||
|
1,052,000
|
|||
|
||||
Less
accumulated depreciation and amortization
|
(767,000
|
)
|
||
|
||||
|
$
|
285,000
|
2007
|
1,400,000
|
|||
2008
|
1,400,000
|
|||
2009
|
233,333
|
|||
|
||||
|
$
|
3,033,333
|
|
2006
|
2005
|
|||||
Computed
“expected” tax (benefit) expense
|
$
|
(367,000
|
)
|
$
|
227,000
|
||
|
|||||||
Addition
to (reduction) in income taxes
|
|||||||
resulting
from:
|
|||||||
State
income taxes, net of federal benefit
|
(65,000
|
)
|
40,800
|
||||
Change
in deferred tax asset valuation allowance
|
416,000
|
(267,000
|
)
|
||||
Non-deductible
expenses
|
16,800
|
-
|
|||||
|
|||||||
|
$
|
800
|
$
|
800
|
Deferred
tax assets:
|
|
|
|||||
Tax
net operating loss carryforwards
|
$
|
4,600,000
|
3,955,000
|
||||
Warrant
liability
|
(584,000
|
)
|
-
|
||||
|
|||||||
Accrued
inventory reserve
|
114,000
|
167,000
|
|||||
Accrued
expenses
|
397,000
|
18,000
|
|||||
|
|||||||
Total
gross deferred tax asset
|
4,527,000
|
4,140,000
|
|||||
Less
valuation allowance
|
(4,527,000
|
)
|
(4,140,000
|
)
|
|||
|
|||||||
Total
net deferred tax asset
|
$
|
-
|
$
|
-
|
|
2006
|
2005
|
|||||||||||
|
Weighted
|
Weighted
|
|||||||||||
|
Options
|
Average
Price
|
Options
|
Average
Price
|
|||||||||
Outstanding,
|
|
|
|
|
|||||||||
beginning
of year
|
1,413,500
|
$
|
0.25
|
1,483,250
|
$
|
0.82
|
|||||||
Granted
|
2,000,000
|
$
|
0.20
|
—
|
—
|
||||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
Cancelled/Terminated
|
(163,500
|
)
|
(0.90
|
)
|
(69,750
|
)
|
(9.57
|
)
|
|||||
Total
Outstanding,
|
|||||||||||||
end
of year
|
$
|
3,250,000
|
$
|
0.25
|
1,413,500
|
$
|
0.25
|
||||||
Exercisable
|
1,250,000
|
0.32
|
1,413,500
|
0.25
|
Options Outstanding
|
||||||||||
Exercise
Price
|
Number
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighted
Average
Exercise
Price
|
|||||||
$
0.25
|
1,300,000
|
2.7
|
$
|
0.25
|
||||||
$
1.00
|
100,000
|
1.7
|
1.10
|
|||||||
$
5.00
|
5,000
|
2.0
|
5.00
|
|||||||
$10.00
|
8,500
|
0.5
|
10.00
|
|||||||
|
1,413,500
|
0.39
|
Options
Outstanding
|
||||||||||
Exercise
Price
|
Number
of Options
Outstanding
|
Weighted
Average
Remaining Contractual Life (Years)
|
Average
Exercise
Price
|
|||||||
$0.20-
$0.25
|
3,150,000
|
3.19
|
$
|
0.22
|
||||||
$1.10
|
100,000
|
0.69
|
1.10
|
|||||||
|
3,250,000
|
$
|
0.25
|
|
2006
|
2005
|
|||||||||||
|
Warrants
|
Weighted
Average
Price
|
Warrants
|
Weighted
Average
Price
|
|||||||||
Outstanding,
|
|
|
|
|
|||||||||
beginning
of year
|
55,000
|
$
|
0.86
|
228,333
|
$
|
7.80
|
|||||||
|
|||||||||||||
Granted
|
6,371,455
|
$
|
0.57
|
—
|
—
|
||||||||
|
|||||||||||||
Exercised
|
—
|
—
|
—
|
—
|
|||||||||
|
|||||||||||||
Cancelled/Terminated
|
(22,727
|
)
|
(0.66
|
)
|
(173,333
|
)
|
(10.00
|
)
|
|||||
|
|||||||||||||
Outstanding
and exercisable, end of year
|
6,403,728
|
$
|
0.57
|
55,000
|
$
|
0.86
|
Warrants Outstanding
|
||||||||||
Exercise
Price
|
Number
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighted
Average
Exercise
Price
|
|||||||
$
0.50 - $0.75
|
20,000
|
1.2
|
$
|
0.56
|
||||||
$
1.00 - $1.25
|
35,000
|
1.8
|
1.04
|
|||||||
|
55,000
|
0.86
|
Warrants
Outstanding
|
||||||||||
Exercise
Price
|
Number
of
Warrants
Outstanding
|
Weighted
Average
Remaining
Contractual
Life
(Years)
|
Weighted
Average
Exercise
Price
|
|||||||
$0.35
|
1,500,000
|
1.63
|
$
|
0.35
|
||||||
$0.50-0.75
|
4,868,728
|
2.87
|
0.63
|
|||||||
$1.00-1.25
|
35,000
|
1.09
|
1.04
|
|||||||
|
||||||||||
|
6,403,728
|
$
|
0.57
|
|
2006
|
2005
|
|||||
Net
income (loss)
|
$
|
(1,051,744
|
)
|
$
|
668,359
|
||
|
|||||||
Cumulative
preferred dividends (See Note 8)
|
(84,800
|
)
|
(156,300
|
)
|
|||
|
|||||||
Waived
Cumulative preferred dividends (See Note 8)
|
287,875
|
-
|
|||||
|
|||||||
Numerator
for basic and diluted earning (loss) per share:
|
|||||||
Net
income (loss) applicable to common stockholders
|
(848,669
|
)
|
512,059
|
||||
|
|||||||
Denominator
for basic earnings (loss) per share:
|
|||||||
Weighted
average shares
|
11,332,289
|
9,186,987
|
|||||
|
|||||||
Denominator
for diluted earnings ( loss) per share:
|
|||||||
Weighted
average shares
|
11,332,289
|
9,836,987
|
|||||
|
|||||||
Basic
earnings (loss) per share
|
$
|
(0.07
|
)
|
$
|
0.06
|
||
|
|||||||
Diluted
earnings (loss) per share
|
$
|
(0.07
|
)
|
$
|
0.05
|
|
|
|||
Balance,
January 1, 2006
|
$
|
3,374,000
|
||
New
contracts, January 1, 2006 through December 31, 2006
|
8,540,000
|
|||
|
11,914,000
|
|||
Less,
contract revenue earned - January 1, 2006 through December 31,
2006
|
(8,319,000
|
)
|
||
Balance
December 31, 2006
|
$
|
3,595,000
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||
June
30, 2007
|
||
(Unaudited)
|
ASSETS
|
|
|||
|
|
|||
Current
Assets
|
|
|||
Cash
|
$
|
340,696
|
||
Contract
receivables
|
308,327
|
|||
Inventories,
net
|
1,293,877
|
|||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
1,111,708
|
|||
Deferred
financing costs, net
|
358,292
|
|||
Prepaid
expenses and other current assets
|
1,560
|
|||
|
||||
Total
current assets
|
3,414,460
|
|||
|
||||
Property
and Equipment, net
|
330,729
|
|||
Deferred
Financing Costs Long Term, net
|
238,862
|
|||
|
||||
Total
Assets
|
$
|
3,984,051
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
|
||||
Current
Liabilities
|
||||
Bank
Overdraft
|
$
|
25,701
|
||
Accounts
payable and accrued liabilities
|
1,113,614
|
|||
Dividends
payable
|
335,450
|
|||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
353,276
|
|||
Lease
payable
|
24,710
|
|||
Convertible
notes payable, net of discount
|
339,395
|
|||
|
||||
Total
current liabilities
|
2,192,146
|
|||
|
||||
Long-Term Liabilities
|
||||
Lease
payable - long term portion
|
48,608
|
|||
Convertible
notes payable, net of discount
|
197,980
|
|||
|
||||
Total
long term liabilities
|
246,588
|
|||
|
||||
|
||||
Commitments
and Contingencies
|
||||
|
||||
Stockholders'
Equity
|
||||
Cumulative,
convertible, Series B preferred stock, $1 par value,
|
||||
15,000,000
shares authorized, no shares issued and outstanding
|
||||
(liquidation
preference of $25 per share)
|
-
|
|||
Cumulative,
convertible, Series C preferred stock, $1 par value,
|
||||
75,000
shares authorized, 27,780 shares issued and outstanding
|
||||
(liquidation
preference of $933,000)
|
27,780
|
|||
Cumulative,
convertible, Series D preferred stock, $25 par value,
|
||||
75,000
shares authorized, 11,640 shares issued and outstanding
|
||||
(liquidation
preference of $416,000)
|
291,000
|
|||
Common
stock, $0.10 par value, 50,000,000 shares authorized;
|
||||
13,429,656
shares issued and outstanding
|
1,342,966
|
|||
Subscriptions
receivable
|
(462,500
|
)
|
||
Notes
receivable from stockholders
|
(542,902
|
)
|
||
Deferred
consulting fees
|
(459,751
|
)
|
||
Additional
paid-in capital
|
9,665,381
|
|||
Accumulated
deficit
|
(8,316,657
|
)
|
||
|
||||
Total
stockholders' equity
|
1,545,317
|
|||
|
||||
Total
Liabilities and Stockholders' equity
|
$
|
3,984,051
|
||
|
||||
See
accompanying notes to these condensed consolidated financial
statements.
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
For
the Three and Six Months Ended June 30, 2007 and
2006
|
(Unaudited)
|
|
For
the Three Months Ended June 30,
|
For
the Six Months Ended June 30,
|
|||||||||||
|
2007
|
2006
|
2007
|
2006
|
|||||||||
|
|
|
|
|
|||||||||
CONTRACT
REVENUES
|
$
|
2,600,147
|
$
|
2,297,773
|
$
|
5,785,616
|
$
|
3,997,620
|
|||||
|
|||||||||||||
COST
OF SALES
|
1,889,145
|
1,491,052
|
3,889,375
|
2,787,660
|
|||||||||
|
|||||||||||||
GROSS
PROFIT
|
711,002
|
806,721
|
1,896,241
|
1,209,960
|
|||||||||
|
|||||||||||||
OPERATING
EXPENSES
|
|||||||||||||
Consulting
and other compensation
|
212,955
|
124,900
|
642,318
|
327,958
|
|||||||||
Salaries
and related
|
110,336
|
61,791
|
226,970
|
126,122
|
|||||||||
Selling,
general and administrative
|
195,095
|
259,651
|
368,371
|
447,291
|
|||||||||
TOTAL
OPERATING EXPENSES
|
518,386
|
446,342
|
1,237,659
|
901,371
|
|||||||||
|
|||||||||||||
OPERATING
INCOME
|
192,616
|
360,379
|
658,582
|
308,589
|
|||||||||
|
|||||||||||||
OTHER
(INCOME) EXPENSES
|
|||||||||||||
Loss
on forgivenes of debt
|
4,729
|
-
|
(6,959
|
)
|
-
|
||||||||
Derivative
liability
|
-
|
799,524
|
-
|
34,762
|
|||||||||
Interest,
including debt discount amortization
|
(722,273
|
)
|
(813,110
|
)
|
(1,187,514
|
)
|
(1,208,938
|
)
|
|||||
|
|||||||||||||
TOTAL
OTHER (INCOME) EXPENSES
|
(717,544
|
)
|
(13,586
|
)
|
(1,194,473
|
)
|
(1,174,176
|
)
|
|||||
|
|||||||||||||
INCOME
(LOSS) BEFORE PROVISION FOR
|
|||||||||||||
INCOME
TAXES
|
(524,928
|
)
|
346,793
|
(535,891
|
)
|
(865,587
|
)
|
||||||
|
|||||||||||||
PROVISION
FOR INCOME TAXES
|
-
|
-
|
-
|
-
|
|||||||||
|
|||||||||||||
NET
INCOME (LOSS)
|
$
|
(524,928
|
)
|
$
|
346,793
|
$
|
(535,891
|
)
|
$
|
(865,587
|
)
|
||
|
|||||||||||||
NET
INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS
|
$
|
(497,578
|
)
|
$
|
304,393
|
$
|
(508,541
|
)
|
$
|
(620,112
|
)
|
||
|
|||||||||||||
Basic
net income (loss) applicable to common stockholders per
common share
|
$
|
(0.04
|
)
|
$
|
0.03
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
||
|
|||||||||||||
Diluted
net income (loss) applicable to common stockholders per
common share
|
$
|
(0.04
|
)
|
$
|
0.02
|
$
|
(0.04
|
)
|
$
|
(0.06
|
)
|
||
|
|||||||||||||
Basic
weighted average common shares outstanding
|
12,654,601
|
11,291,359
|
12,320,927
|
11,047,485
|
|||||||||
|
|||||||||||||
Diluted
weighted average common shares outstanding
|
12,654,601
|
12,222,041
|
12,320,927
|
11,047,485
|
|||||||||
|
|||||||||||||
See
accompanying notes to these condensed consolidated financial statements.
|
NEW
CENTURY COMPANIES, INC. AND SUBSIDIARY
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
For
the Six Months Ended June, 2007 and 2006
|
(Unaudited)
|
|
2007
|
2006
|
|||||
Cash
flows from operating activities:
|
|
|
|||||
Net
loss
|
$
|
(535,891
|
)
|
$
|
(865,587
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Depreciation
and amortization of property and equipment
|
63,535
|
77,594
|
|||||
Amortization
of deferred financing costs
|
179,148
|
170,779
|
|||||
Amortization
of debt discounts
|
848,485
|
707,790
|
|||||
Amortization
of deferred consulting fees
|
(126,683
|
)
|
221,332
|
||||
Estmated
fair market value of common stock issued for consulting services
|
|||||||
and
related change in fair value
|
610,000
|
-
|
|||||
Conversion
of interest to common stock
|
74,317
|
||||||
Derivative
liability expense
|
-
|
(34,762
|
)
|
||||
Changes
in operating assets and liabilities:
|
|||||||
Contracts
receivable
|
(4,766
|
)
|
(462,700
|
)
|
|||
Inventories
|
(173,695
|
)
|
(357,140
|
)
|
|||
Costs
and estimated earnings in excess of billings on uncompleted
contracts
|
48,960
|
(182,264
|
)
|
||||
Prepaid
expenses and other current assets
|
18,645
|
(34,669
|
)
|
||||
Notes
receivable from stockholders
|
(17,500
|
)
|
-
|
||||
Accounts
payable and accrued liabilities
|
(77,846
|
)
|
(153,572
|
)
|
|||
Billings
in excess of costs and estimated earnings on uncompleted
contracts
|
(99,635
|
)
|
(119,488
|
)
|
|||
|
|||||||
Net
cash provided by (used in) operating activities
|
807,074
|
(1,032,687
|
)
|
||||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Purchases
of property and equipment
|
(30,000
|
)
|
(20,000
|
)
|
|||
|
|||||||
Net
cash used in investing activities
|
(30,000
|
)
|
(20,000
|
)
|
|||
|
|||||||
Cash
flows from financing activities:
|
|||||||
Restricted
cash
|
123,898
|
(1,500,000
|
)
|
||||
Bank
overdraft
|
6,929
|
(14,813
|
)
|
||||
Proceeds
of issuance of convertible notes payable
|
-
|
3,800,000
|
|||||
Principal
payments on notes payable and capital leases
|
(620,523
|
)
|
(810,000
|
)
|
|||
Deferred
financing costs
|
-
|
(422,500
|
)
|
||||
|
|||||||
Net
cash (used in) provided by financing activities
|
(489,696
|
)
|
1,052,687
|
||||
|
|||||||
Net
increase in cash
|
287,378
|
-
|
|||||
|
|||||||
Cash
at beginning of period
|
53,318
|
-
|
|||||
|
|||||||
Cash
at end of period
|
$
|
340,696
|
$
|
-
|
|||
|
|||||||
Supplemental
disclosure of non-cash activities:
|
|||||||
|
|||||||
Accrued
cumulative dividends on preferred stock
|
$
|
42,400
|
$
|
42,400
|
|||
|
|||||||
Reversal
of accrued dividends older than four years on preferred
stock
|
$
|
(69,750
|
)
|
$
|
-
|
||
|
|||||||
Conversion
of notes payable and interest to common stock
|
$
|
424,317
|
$
|
170,250
|
|||
|
|||||||
Common
stock and warrants issued for deferred financing costs
|
$
|
-
|
$
|
641,790
|
|||
|
|||||||
Debt
discount on notes payable for note extension
|
$
|
-
|
$
|
18,900
|
|||
|
|||||||
Waived
cumulative dividends on preferred stock
|
$
|
-
|
$
|
287,875
|
|||
|
|||||||
Conversion
of Series C preferred stock to common stock
|
$
|
-
|
$
|
2,000
|
See
accompanying notes to these condensed consolidated financial
statements.
|
·
|
The
Company continues its aggressive program for selling inventory.
|
|
·
|
The
Company continues to implement plans to further reduce operating
costs.
|
·
|
The
Company is seeking investment capital through the public and private
markets.
|
|
Number
of
Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Term
in Years
|
Aggregate
Intrinsic
Value
(1)
|
|||||||||
Vested
|
1,250,000
|
$
|
0.32
|
0.42
|
$
|
515,000
|
|||||||
Expected
to vest
|
2,000,000
|
$
|
0.20
|
2.69
|
$
|
1,060,000
|
|||||||
Total
|
3,250,000
|
$
|
1,575,000
|
|
|
Outstanding
Options
|
|||||||||||
|
Shares
Available
for
Grant
|
Number
of
Shares
|
Weighted
Average
Exercise
|
Intrinsic
Value
(1)
|
|||||||||
December
31, 2006
|
1,750,000
|
3,250,000
|
$
|
0.25
|
$
|
130,000
|
|||||||
Grants
|
—
|
—
|
—
|
—
|
|||||||||
Exercises
|
—
|
—
|
—
|
—
|
|||||||||
Cancellations
|
—
|
—
|
—
|
—
|
|||||||||
June
30, 2007
|
1,750,000
|
3,250,000
|
$
|
0.25
|
$
|
1,575,000
|
|||||||
|
|||||||||||||
Options
exercisable at:
|
|||||||||||||
June
30, 2007
|
1,250,000
|
$
|
0.32
|
|
|
Weighted
|
|||||
|
Warrants
|
Average
Price
|
|||||
|
|
|
|||||
Outstanding,
December 31, 2006
|
6,403,728
|
$
|
0.57
|
||||
|
|||||||
Granted
|
—
|
—
|
|||||
|
|||||||
Exercised
|
—
|
—
|
|||||
|
|||||||
Cancelled/Terminated
|
(25,000
|
)
|
(0.65
|
)
|
|||
|
|||||||
Total
Outstanding, June 30, 2007
|
6,378,728
|
$
|
0.57
|
||||
|
|||||||
Exercisable,
June 30, 2007
|
6,378,728
|
0.57
|
Cumulative
costs to date
|
$
|
5,260,000
|
||
Cumulative
gross profit to date
|
5,378,000
|
|||
Cumulative
revenue earned
|
10,638,000
|
|||
Less
progress billings to date
|
(9,879,000
|
)
|
||
Net
under billings
|
$
|
759,000
|
Costs
and estimated earnings in excess of billings
|
|
|
|
|
on
uncompleted contracts
|
|
$
|
1,112,000
|
|
Billings
in excess of costs and estimated earnings
|
|
|
|
|
on
uncompleted contracts
|
|
|
(353,000
|
)
|
Net
under billings
|
|
$
|
759,000
|
|
|
$
|
91.01
|
|
|
ACCOUNTING
FEES AND EXPENSES
|
|
$
|
5,000
|
*
|
LEGAL
FEES AND EXPENSES
|
|
$
|
40,000
|
*
|
MISCELLANEOUS
|
|
$
|
4,908.99
|
*
|
|
|
$
|
50,000
|
|
EXHIBIT
NUMBER
|
|
DESCRIPTION
|
2.1
|
|
Share
Exchange Agreement dated as of December 18, 2000. (1)
|
|
|
|
3.1
|
|
Certificate
of Incorporation as filed with the Delaware Secretary of State, as
amended.(2)
|
|
|
|
3.2
|
|
Certificate
of Amendment to the Certificate of Incorporation as filed with the
Delaware Secretary of State.(3)
|
|
|
|
3.2
|
|
Bylaws.
(2)
|
|
|
|
5.1
|
|
Sichenzia
Ross Friedman Ference LLP Opinion and Consent (filed
herewith)
|
|
|
|
10.1
|
|
Agreement
and Plan of Merger, dated as of May 25, 2003, by and among
Internetmercado.com, Inc., New Century Remanufacturing, Inc., New
Century
Acquisition Corporation, David Duquette and Josef Czikmantori;
(4)
|
10..2
|
|
Series
A Convertible Note issued to Motivated Minds, LLC dated February
28, 2006
(6)
|
|
|
|
10.3
|
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated February
28,
2006 (6)
|
|
|
|
10.4
|
|
Registration
Rights Agreement dated February 15, 2006 (6)
|
|
|
|
10.5
|
|
Securities
Purchase Agreement between New Century Companies, Inc. and CAMOFI
Master
LDC (5)
|
|
|
|
10.6
|
|
12%
Senior Secured Convertible Note issued by New Century Companies,
Inc. in
favor of CAMOFI Master LDC (5)
|
|
|
|
10.7
|
|
Common
Stock Purchase Warrant issued to CAMOFI Master LDC (5)
|
|
|
|
10.8
|
|
Registration
Rights Agreement between New Century Companies, Inc. and CAMOFI Master
LDC
(5)
|
|
|
|
10.9
|
|
Escrow
Agreement between New Century Companies, Inc., CAMOFI Master LDC
and
Katten Muchin Rosenman LLP, as Escrow Agent (5)
|
|
|
|
10.10
|
|
Security
Agreement between New Century Companies, Inc. and its current and
future
subsidiaries on the one hand, and CAMOFI Master LDC on the other
hand
(5)
|
|
|
|
10.11
|
|
Subsidiary
Guarantee provided by all current and future subsidiaries of New
Century
Companies, Inc. to CAMOFI Master LDC (5)
|
|
|
|
10.12
|
|
Lock-up
Agreement with certain shareholders of New Century Companies, Inc.
(5)
|
|
|
|
10.13
|
|
Allonge
to Series A Convertible Note dated August 8, 2006 (8)
|
|
|
|
10.14
|
|
Amendment
to Registration Rights Agreement dated August 8, 2006
(8)
|
|
|
|
10.15
|
|
Amended
and Restated Registration Rights Agreement dated December 19, 2006
(7)
|
|
|
|
10.16
|
|
Common
Stock Purchase Warrants issued to Motivated Minds, LLC dated December
19,
2006 (7)
|
|
|
|
10.17
|
|
Amended
and Restated Registration Rights Agreement dated May 1,
2007(9)
|
|
|
|
10.18
|
|
July
18, 2007 CAMOFI Master LDC’ waiver of right to require registration of 33%
of New Century Companies, Inc’ outstanding stock , (10)
|
10.19
|
|
Placement
Agent agreement with Ascendiant Securities, LLC dated January 26,
2006
(9)
|
|
|
|
21.1
|
|
Subsidiaries
of the Company (6).
|
|
|
|
23.1
|
|
Consent
of Squar, Milner, Peterson, Miranda, & Williamson, LLP (filed
herewith)
|
|
|
|
23.2
|
|
Consent
of Sichenzia Ross Friedman Ference LLP (See Exhibit
5.1)
|
(1)
|
|
Incorporated
herein by reference from the Company's filing on Form 8-K filed on
August
23, 2000.
|
|
|
|
(2)
|
|
Incorporated
by reference to Exhibit 2.1 the Company's Registration Statement
on Form
C-18, filed on August 14, 1980.
|
|
|
|
(3)
|
|
Incorporated
by reference to 8-K filed June 4, 2003
|
|
|
|
(4)
|
|
Incorporated
by reference to the Exhibit 2.1 of the 8-K filed June 4,
2003.
|
|
|
|
(5)
|
|
Incorporated
by reference to the Company’s Form 8-K filed on March 13,
2006
|
|
|
|
(6)
|
|
Incorporated
by reference to the Company’s Form SB-2 Registration Statement filed on
June 8, 2006
|
|
|
|
(7)
|
|
Incorporated
by reference to the Company’s Form 8-K filed on December 26,
2006
|
(8)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
January 23, 2007
|
|
(9)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
May 31, 2007
|
|
(10)
|
Incorporated
by reference to the Company’s Registration Statement on Form SB-2 filed on
July 19, 2007
|
New
Century Companies, Inc.
|
||
|
|
|
By: |
/s/
David
Duquette
|
|
David
Duquette
Chief
Executive Officer and Chief Financial Officer (Principal Executive
Officer, Principal Financial and Accounting
Officer)
|
Signature
|
|
Title
|
|
Date
|
/s/
David Duquette
David
Duquette
|
|
Chief
Executive Officer
Chief
Financial Officer and Director (Principal Executive Officer, Principal
Financial and Accounting Officer)
|
|
October
16, 2007
|
|
|
|
|
|
|
|
|
|
|
/s/
Josef Czikmantori
Josef
Czikmantori
|
|
Secretary
and Director
|
|
October
16, 2007
|