[X]
|
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the fiscal year ended: September
30, 2005
|
||
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
|
|
For
the transition period from _________ to ________
|
||
Commission
file number:
000-18296
|
Xstream
Mobile Solutions Corp.
|
||
(Name
of small business issuer in its charter)
|
||
Delaware
|
62-1265486
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
14422
Edison Drive, Unit D, New Lenox, Illinois
|
60451
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Issuer’s
telephone number: 708-205-2222
|
||
Securities
registered under Section 12(b) of the Exchange Act:
|
||
Title
of each class
|
Name
of each exchange on which registered
|
|
None
|
Not
Applicable
|
|
Securities
registered under Section 12(g) of the Exchange Act:
|
||
Common
Stock, par value $0.001
|
||
(Title
of class)
|
Page
|
||
PART
I
|
||
Item
1:
|
|
3 |
Item
2:
|
|
4 |
Item
3:
|
|
4 |
Item
4:
|
4 | |
PART
II
|
||
Item
5:
|
|
5 |
Item
6:
|
|
5 |
Item
7:
|
|
9 |
Item
8:
|
|
10 |
Item
8A:
|
|
10 |
Item
8B:
|
10 | |
PART
III
|
||
Item
9:
|
|
11 |
Item
10:
|
|
12 |
Item
11:
|
|
13 |
Item
12:
|
|
14 |
Item
13:
|
|
14 |
Item
14:
|
14 |
Fiscal
Year Ending September 30, 2005
|
||||
Quarter
Ended
|
High
$
|
Low
$
|
||
December
31, 2004
|
0.12
|
0.12
|
||
March
31, 2005
|
0.19
|
0.10
|
||
June
30, 2005
|
0.12
|
0.12
|
||
September
30, 2005
|
0.12
|
0.12
|
ASSETS
|
||||||||||
2005
|
2004
|
|||||||||
CURRENT
ASSETS
|
||||||||||
Cash
and cash equivalents
|
$
|
-
|
$
|
-
|
||||||
TOTAL
ASSETS
|
$
|
-
|
$
|
-
|
||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||||
LIABILITIES
|
||||||||||
Accounts
payable and accrued expenses
|
$
|
262,750
|
$
|
245,000
|
||||||
Total
Liabilities
|
262,750
|
245,000
|
||||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
||||||||||
Preferred
stock Series A, $.001 Par Value; 990,000 shares
|
||||||||||
authorized
and none issued and outstanding
|
-
|
-
|
||||||||
Preferred
stock Series B, $.001 Par Value; 9,000,000 shares
|
||||||||||
authorized
and none issued and outstanding
|
-
|
-
|
||||||||
Preferred
stock Series C, $.001 Par Value; 10,000 shares
|
||||||||||
authorized
and none issued and outstanding
|
-
|
-
|
||||||||
Common
stock $.001 Par Value; 90,000,000 shares
|
||||||||||
authorized
and 6,184,000 issued and
|
||||||||||
3,785,183
shares outstanding
|
6,184
|
6,184
|
||||||||
Additional
Paid-in Capital
|
2,034,139
|
2,034,139
|
||||||||
Accumulated
Deficit
|
(2,081,768
|
)
|
(2,064,018
|
)
|
||||||
(41,445
|
)
|
(23,695
|
)
|
|||||||
Less:
Treasury stock (2,398,817 shares at cost)
|
(221,305
|
)
|
(221,305
|
)
|
||||||
Total
Stockholders' Equity (Deficit)
|
(262,750
|
)
|
(245,000
|
)
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
-
|
$
|
-
|
2005
|
2004
|
||||||
OPERATING
REVENUES
|
|||||||
Revenue
|
$
|
-
|
$
|
-
|
|||
OPERATING
EXPENSES
|
|||||||
General
and administrative expenses
|
17,750
|
271,407
|
|||||
NET
LOSS BEFORE PROVISION FOR INCOME TAXES
|
(17,750
|
)
|
(271,407
|
)
|
|||
Provision
for Income Taxes
|
-
|
-
|
|||||
NET
LOSS APPLICABLE TO COMMON SHARES
|
$
|
(17,750
|
)
|
$
|
(271,407
|
)
|
|
NET
LOSS PER BASIC AND DILUTED SHARES
|
(0.00
|
)
|
(0.07
|
)
|
|||
WEIGHTED
AVERAGE NUMBER OF COMMON
|
|||||||
SHARES
OUTSTANDING
|
3,785,183
|
3,785,183
|
Common
Stock
|
|
|
|
Additional
|
|
Accumulated
|
|
Treasury
Stock
|
|
|
|
|
|
|||||||||
|
|
Shares
|
|
Amount
|
|
Paid-in
Capital
|
|
Deficit
|
|
Shares
|
|
Amount
|
|
Total
|
|
|||||||
Balance,
September 30, 2003
|
6,184,000
|
$
|
61,840
|
$
|
1,978,483
|
$
|
(1,792,611
|
)
|
2,398,817
|
$
|
(221,305
|
)
|
$
|
26,407
|
||||||||
Retroactive
restatement of change in
|
||||||||||||||||||||||
par
value from $.01 to $.001 per
|
||||||||||||||||||||||
share,
December 3, 2004
|
(55,656
|
)
|
55,656
|
|||||||||||||||||||
Net
loss for the year
|
(271,407
|
)
|
(271,407
|
)
|
||||||||||||||||||
Balance,
September 30, 2004
|
6,184,000
|
6,184
|
2,034,139
|
(2,064,018
|
)
|
2,398,817
|
(221,305
|
)
|
(245,000
|
)
|
||||||||||||
Net
loss for the year
|
(17,750
|
)
|
(17,750
|
)
|
||||||||||||||||||
Balance,
September 30, 2005
|
6,184,000
|
$
|
6,184
|
$
|
2,034,139
|
$
|
(2,081,768
|
)
|
2,398,817
|
$
|
(221,305
|
)
|
$
|
(262,750
|
)
|
2005
|
2004
|
||||||
CASH
FLOW FROM OPERATING ACTIVITIES
|
|||||||
Net
Loss
|
$
|
(17,750
|
)
|
$
|
(271,407
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
|||||||
(used
in) operating activities:
|
|||||||
Changes
in assets and liabilities
|
|||||||
(Increase)
decrease in other current assets
|
-
|
918
|
|||||
Increase
(decrease) in accounts payable and
|
|||||||
accrued
expenses
|
17,750
|
239,400
|
|||||
Total
adjustments
|
17,750
|
240,318
|
|||||
Net
cash (used in) operating activities
|
-
|
(31,089
|
)
|
||||
NET
(DECREASE) IN CASH
|
|||||||
AND
CASH EQUIVALENTS
|
-
|
(31,089
|
)
|
||||
CASH
AND CASH EQUIVALENTS-
|
|||||||
BEGINNING
OF YEAR
|
-
|
31,089
|
|||||
CASH
AND CASH EQUIVALENTS-
|
|||||||
END
OF YEAR
|
$
|
-
|
$
|
-
|
|||
SUPPLEMENTAL
DISCLOSURE OF NONCASH
|
|||||||
ACTIVITIES:
|
|||||||
Interest
|
$
|
-
|
$
|
-
|
|||
Income
taxes
|
$
|
-
|
$
|
-
|
YEARS
ENDED
|
|||||||
SEPTEMBER
30,
|
|||||||
2005
|
2004
|
||||||
Net
loss
|
$
|
(17,750
|
)
|
$
|
(271,407
|
)
|
|
Weighted
average common shares
|
|||||||
outstanding
(Basic)
|
3,785,183
|
3,785,183
|
|||||
Options
|
-
|
-
|
|||||
Warrants
|
-
|
-
|
|||||
Weighted
average common shares
|
|||||||
outstanding
(Diluted)
|
3,785,183
|
3,785,183
|
2005
|
2004
|
||||||
Deferred
tax asset
|
$
|
624,530
|
$
|
619,200
|
|||
Less:
valuation allowance
|
(624,530
|
)
|
(619,200
|
)
|
|||
Net
deferred tax assets
|
$
|
-
|
$
|
-
|
Name
|
Age
|
Office(s)
Held
|
Patricia
Waite
|
46
|
Chief
Executive Officer, Chief Financial Officer, and
Director
|
Name
and principal position
|
Number
of
late
reports
|
Transactions
not
timely
reported
|
Known
failures to
file
a required form
|
Patricia
Waite
CEO,
CFO, and Director
|
0
|
0
|
0
|
Long Term Compensation
|
||||||||
Annual Compensation
|
Awards
|
Payout
|
||||||
Name & Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Other Annual
Compensation
($)
|
Restricted Stock
Award
($)
|
Securities
Underlying
Options/SAR
(#)
|
LTIP
Payouts
($)
|
All Other
Compensation
($)
|
Patricia
Waite,
Former Director
|
2004
2005
|
Nil
Nil |
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
Title
of class
|
Name
and address of beneficial owner
|
Amount
of beneficial ownership
|
Percent
of class
|
Common
|
Patricia
Waite
1350
East Flamingo Road, Suite 688
Las
Vegas, Nevada 89119V6B 5C6
|
0
|
0%
|
Total
of all directors and executive officers
|
0
|
0%
|
Exhibit
Number
|
Description
|
31.1
|
|
31.2
|
|
32.1
|