For
the annual period ended
|
December
31, 2007
|
Commission
File Number
|
33-22128-D
|
NEXIA
HOLDINGS, INC.
(Exact
name of registrant as specified in its charter.)
|
|
Nevada
(State
of other jurisdiction of
incorporation
or organization)
|
84-1062062
(I.R.S.
Employer
Identification
No.)
|
59
West 100 South
Salt
Lake City, UT
(Address
of principal executive offices)
|
84101
(Zip
Code)
|
PART
I
|
||
Item
1.
|
Description
of Business
|
3
|
Item
2.
|
Description
of Property
|
19
|
Item
3.
|
Legal
Proceedings
|
21
|
Item
4.
|
Submission
of Matters to a Vote of Security-Holders
|
22
|
PART
II
|
||
Item
5.
|
Market
for Common Equity, Related Stockholder Matters and Small Business Issuer
Purchases of Equity Securities
|
23
|
Item
6.
|
Management's
Discussion and Analysis or Plan of Operations
|
24
|
Item
7.
|
Financial
Statements and Supplemental Data
|
F-1
|
Item
8.
|
Changes
in and Disagreements With Accountants on Accounting and Financial
Disclosure
|
27
|
Item
8A.
|
Controls
and Procedures
|
27
|
Item
8B.
|
Other
Information
|
28
|
PART
III
|
||
Item
9.
|
Directors,
Executive Officers, Promoters and Control Persons; Compliance with Section
16(a) of the Exchange Act
|
28
|
Item
10.
|
Executive
Compensation
|
29
|
Item
11.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
30
|
Item
12.
|
Certain
Relationships and Related Transactions
|
31
|
Item
13.
|
Exhibits
|
33
|
Item
14.
|
Principal
Accountant Fees and Services
|
44
|
Signatures
|
45
|
|
Index
to Exhibits
|
46
|
|
w
|
the general economic climate and
local real estate conditions (such as too much supply or too little demand
for rental space, as well as changes in market rental
rates);
|
|
w
|
prospective tenants' perceptions
of a building's safety, convenience, and attractiveness, or the overall
appeal of a particular
building;
|
|
w
|
the property owner's ability to
provide adequate management, maintenance, and
insurance;
|
|
w
|
expenses for periodically
renovating, repairing, and re-letting
spaces;
|
|
w
|
falling operating costs for
competing properties, which would allow them to undercut our rental
rates;
|
|
w
|
rising unemployment rates in the
area, which may reduce the demand for rental
space;
|
|
w
|
adverse changes in zoning laws,
tax laws, or other laws affecting real estate or businesses in the
area;
|
|
w
|
damage from earthquakes or other
natural disasters;
|
|
w
|
mortgage interest rates and the
availability of financing.
|
|
·
|
Significant
dilution
|
|
·
|
Actual or anticipated variation
in the results of operations
|
|
·
|
Announcements of
acquisitions
|
|
·
|
Changes in the areas of
operations of the company
|
|
·
|
Conditions and trends in the real
estate market in Salt Lake City, Utah and
nationally
|
|
·
|
control of the market for the
security by one or a few broker-dealers that are often related to the
promoter or issuer;
|
|
·
|
manipulation of prices through
prearranged matching of purchases and sales and false and misleading press
releases;
|
|
·
|
boiler room practices involving
high pressure sales tactics and unrealistic price projections
by inexperienced sales
persons;
|
|
·
|
excessive and undisclosed bid-ask
differentials and markups by selling broker-dealers;
and
|
|
·
|
the wholesale dumping of the same
securities by promoters and broker-dealers after prices have been
manipulated to a desired level, along with the inevitable collapse of
those prices with consequent investor
losses.
|
Total
|
2008
|
2009
|
2010
|
2011
|
2012
|
Thereafter
|
||||||||||||||||||||||
Mortgage
debt
|
$ | 2,121,851 | $ | 38,670 | $ | 41,516 | $ | 44,572 | $ | 47,854 | $ | 51,376 | $ | 1,897,863 | ||||||||||||||
Promissory
notes
|
1,456,817 | 945,534 | 143,948 | 146,843 | 150,402 | 44,417 | 25,673 | |||||||||||||||||||||
Capital
lease
|
||||||||||||||||||||||||||||
obligation
|
68,280 | 18,224 | 20,251 | 22,507 | 7,298 | - | - | |||||||||||||||||||||
Operating
lease
|
||||||||||||||||||||||||||||
obligation
|
995,521 | 411,597 | 225,812 | 210,385 | 147,757 | - | - | |||||||||||||||||||||
$ | 4,642,469 | $ | 1,414,025 | $ | 431,527 | $ | 424,307 | $ | 353,311 | $ | 95,793 | $ | 1,923,536 |
Year
Ended December 31,
|
Change
|
|||||||||||||||
Expense
Description
|
2007
|
2006
|
$
|
%
|
||||||||||||
Mortgage
interest
|
$ | 154,699 | $ | 142,591 | $ | 12,108 | 8.49 | |||||||||
Depreciation
|
90,251 | 91,053 | (802 | ) | (0.88 | ) | ||||||||||
Payroll
- mgt. and maintenance
|
24,934 | 10,392 | 14,542 | 139.93 | ||||||||||||
Utilities
|
24,846 | 21,524 | 3,322 | 15.43 | ||||||||||||
Property
Tax
|
24,323 | 36,512 | (12,189 | ) | (33.38 | ) | ||||||||||
Maintenance
and repairs
|
2,970 | 10,107 | (7,137 | ) | (70.61 | ) | ||||||||||
Insurance
|
7,407 | 7,857 | (450 | ) | (5.73 | ) | ||||||||||
$ | 329,430 | $ | 320,036 | $ | 9,394 | 2.94 |
ITEM 3.
|
LEGAL
PROCEEDINGS
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
MARKET
FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS ISSUER
PURCHASES OF EQUITY SECURITIES
|
YEAR
|
PERIOD
ENDING
|
HIGH
|
LOW
|
|||||||
2006
|
March
31, 2006
|
$ | 0.60 | $ | 0.10 | |||||
June
30, 2006
|
$ | 0.60 | $ | 0.20 | ||||||
September
30, 2006
|
$ | 0.40 | $ | 0.20 | ||||||
December
31, 2006
|
$ | 0.40 | $ | 0.20 | ||||||
2007
|
March
31, 2007
|
$ | 0.30 | $ | 0.05 | |||||
June
30, 2007
|
$ | 0.12 | $ | 0.01 | ||||||
September
30, 2007
|
$ | 0.04 | $ | 0.01 | ||||||
December
31, 2007
|
$ | 0.01 | $ | 0.001 | ||||||
2008
|
March
31, 2008
|
$ | 0.007 | $ | 0.0001 |
ITEM
6.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN OF
OPERATIONS
|
Increase
|
||||
Payroll
Expenses
|
$ | 1,716,643 | ||
Adjustment
to stock subscriptions receivable
|
773,870 | |||
Increase
in marketing Company stock expense
|
643,241 | |||
Directors
fees in 2007, none were recorded in 2006
|
304,000 | |||
Other
miscellaneous expense increases
|
66,780 | |||
Net
increase from 2006 to 2007
|
$ | 3,504,534 |
ITEM
7.
|
FINANCIAL
STATEMENETS AND SUPPLEMENTARY DATA
|
Page
|
||
Report
of Independent Registered Public Accounting Firm – Hansen Barnett &
Maxwell, P.C.
|
F-2
|
|
Report
of Independent Registered Public Accounting Firm – DeJoya Griffith &
Company, LLC
|
F-3
|
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
F-4
|
|
Consolidated
Statements of Operations and Comprehensive Loss for the Years Ended
December 31, 2007 and 2006
|
F-6
|
|
Consolidated
Statements of Stockholders’ Deficit for the Years Ended December 31, 2006
and 2007
|
F-8
|
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2007 and
2006
|
F-12
|
|
Notes
to the Consolidated Financial Statements
|
F-15
|
HANSEN, BARNETT & MAXWELL,
P.C.
|
||
A
Professional Corporation
|
||
CERTIFIED
PUBLIC ACCOUNTANTS
|
||
5
Triad Center, Suite 750
|
||
Salt
Lake City, UT 84180-1128
|
||
Phone:
(801) 532-2200
|
||
Fax:
(801) 532-7944
|
||
www.hbmcpas.com
|
HANSEN
BARNETT & MAXWELL, P.C.
|
December
31,
|
December
31,
|
|||||||
ASSETS
|
2007
|
2006
|
||||||
(Restated)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 95,760 | $ | 124,158 | ||||
Investment
in marketable equity securities - available for sale
|
195,499 | 265,532 | ||||||
Accounts
receivable, trade and other - net of allowance for doubtful accounts of
$91,036 and $103,732, respectively
|
50,343 | 32,841 | ||||||
Accounts
receivable - employees and related parties
|
2,166 | 12,070 | ||||||
Accounts
receivable - contingency
|
17,822 | |||||||
Notes
receivable - net
|
- | 10,142 | ||||||
Inventory
|
333,681 | 370,639 | ||||||
Prepaid
expenses
|
341,284 | 207,167 | ||||||
TOTAL
CURRENT ASSETS
|
1,036,555 | 1,022,549 | ||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Property
and equipment, net of $807,933 and $796,483 of accumulated
depreciation, respectively
|
1,989,588 | 3,033,228 | ||||||
Land
|
181,945 | 633,520 | ||||||
Property
- held for sale, net
|
1,362,950 | - | ||||||
NET
PROPERTY AND EQUIPMENT
|
3,534,483 | 3,666,748 | ||||||
OTHER
ASSETS
|
||||||||
Goodwill
|
227,681 | - | ||||||
Loan
costs, net
|
45,386 | 43,958 | ||||||
Trademarks
|
1,380 | 1,380 | ||||||
TOTAL
ASSETS
|
$ | 4,845,485 | $ | 4,734,635 |
December
31,
|
December
31,
|
|||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
2007
|
2006
|
||||||
(Restated)
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable
|
$ | 640,142 | $ | 765,059 | ||||
Accounts
payable - related parties
|
127,512 | 44,032 | ||||||
Accrued
liabilities
|
757,201 | 562,144 | ||||||
Accrued
interest - related parties
|
186,306 | 51,025 | ||||||
Refundable
deposits
|
17,414 | 15,892 | ||||||
Convertible
debenture
|
- | 210,714 | ||||||
Current
portion of notes payable
|
812,818 | 420,814 | ||||||
Current
portion of notes payable - related parties
|
189,610 | 176,025 | ||||||
TOTAL
CURRENT LIABILITIES
|
2,731,003 | 2,245,705 | ||||||
LONG-TERM
LIABILITIES
|
||||||||
Series
A convertible preferred stock - $0.001 par value; 10,000,000 shares
authorized; 200,000 shares and 150,000 shares outstanding;
$2,000,000
liquidation value
|
2,000,000 | - | ||||||
Series
C convertible preferred stock - $0.001 par value; 5,000,000 shares
authorized; 832,225 shares and 190,500 shares outstanding;
$4,161,125
liquidation value
|
4,161,125 | - | ||||||
Notes
payable, net of current portion
|
2,314,520 | 2,196,580 | ||||||
Notes
payable - related parties, net of current portion
|
330,000 | 437,000 | ||||||
TOTAL
LONG-TERM LIABILITIES
|
8,805,645 | 2,633,580 | ||||||
TOTAL
LIABILITIES
|
11,536,648 | 4,879,285 | ||||||
MINORITY
INTEREST
|
178,951 | 91,344 | ||||||
STOCKHOLDERS'
DEFICIT
|
||||||||
Series
A preferred stock
|
- | 150 | ||||||
Series
B preferred stock - $0.001 par value; 10,000,000 shares authorized;
10,000,000 shares outstanding
|
10,000 | 10,000 | ||||||
Series
C preferred stock
|
- | 191 | ||||||
Undesigated preferred stock - $0.001 par value; 25,000,000 shares authorized; no shares outstanding | - | - | ||||||
Common
stock - $0.0001 par value; 500,000,000 shares authorized; 149,773,988 shares and
8,114,769 shares outstanding, respectively
|
14,977 | 811 | ||||||
Additional
paid-in capital
|
18,275,039 | 15,682,841 | ||||||
Treasury
stock, 0 shares and 1,470 shares, respectively, at cost
|
- | (100,618 | ) | |||||
Receivable
from stockholders
|
(168,663 | ) | (365,262 | ) | ||||
Accumulated
other comprehensive income
|
(819,556 | ) | 219,585 | |||||
Accumulated
deficit
|
(24,181,911 | ) | (15,683,692 | ) | ||||
TOTAL
STOCKHOLDERS' DEFICIT
|
(6,870,114 | ) | (235,994 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 4,845,485 | $ | 4,734,635 |
For
the Years Ended December 31, |
||||||||
2007
|
2006
|
|||||||
(Restated)
|
||||||||
REVENUE
|
||||||||
Sales
- Salon and Retail
|
$ | 2,987,360 | $ | 1,649,365 | ||||
Rental
revenue
|
245,128 | 184,230 | ||||||
Consulting
revenue
|
- | 650 | ||||||
TOTAL
REVENUE
|
3,232,488 | 1,834,245 | ||||||
COST
OF REVENUE
|
||||||||
Cost
of sales - Salon and Retail
|
1,564,428 | 638,586 | ||||||
Cost
associated with rental revenue
|
97,983 | 94,517 | ||||||
Depreciation
and amortization on rentals
|
90,251 | 104,005 | ||||||
TOTAL
COST OF REVENUE
|
1,752,662 | 837,108 | ||||||
GROSS
PROFIT
|
1,479,826 | 997,137 | ||||||
EXPENSES
|
||||||||
General
and administrative expense
|
6,398,067 | 2,893,533 | ||||||
Consulting
fees
|
528,025 | 2,345,598 | ||||||
Depreciation
and amortization expense
|
131,808 | 62,869 | ||||||
Interest
expense associated with rental revenue
|
154,699 | 142,591 | ||||||
TOTAL
EXPENSES
|
7,212,599 | 5,444,591 | ||||||
OPERATING
LOSS
|
(5,732,773 | ) | (4,447,454 | ) | ||||
OTHER
INCOME (EXPENSE)
|
||||||||
Derivative
loss related to Series A and C convertible preferred stock
|
(2,087,027 | ) | - | |||||
Loss
on termination of convertible debt
|
(807,182 | ) | - | |||||
Interest
expense
|
(218,309 | ) | (128,666 | ) | ||||
Interest
income
|
2,036 | 15,476 | ||||||
Litigation
settlements
|
60,000 | 109,791 | ||||||
Sale
of marketable securities
|
288,402 | 2,301,967 | ||||||
Gain
or (loss) on disposal of assets
|
(250 | ) | 34,124 | |||||
Loss
on impairment of asset
|
(26,715 | ) | - | |||||
Other
income
|
19,735 | 128,618 | ||||||
TOTAL
OTHER INCOME (EXPENSE)
|
(2,769,310 | ) | 2,461,310 | |||||
LOSS
BEFORE INCOME TAXES
|
(8,502,083 | ) | (1,986,144 | ) | ||||
Provision
for state income tax
|
(3,900 | ) | - | |||||
LOSS
BEFORE MINORITY INTEREST
|
(8,505,983 | ) | (1,986,144 | ) | ||||
MINORITY
INTEREST IN NET LOSS OF CONSOLIDATED SUBSIDIARIES
|
7,764 | 2,847 | ||||||
LOSS
FROM CONTINUING OPERATIONS
|
(8,498,219 | ) | (1,983,297 | ) | ||||
INCOME
(LOSS) FROM DISCONTINUED OPERATIONS
|
- | - | ||||||
NET
LOSS
|
$ | (8,498,219 | ) | $ | (1,983,297 | ) |
For
the Years Ended
December
31,
|
||||||||
2007 | 2006 | |||||||
(Restated)
|
||||||||
BASIC
AND DILUTED LOSS PER COMMON SHARE
|
$ | (0.18 | ) | $ | (0.38 | ) | ||
BASIC
AND DILUTED WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
|
46,076,060 | 5,174,979 | ||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||
Net
Loss
|
$ | (8,498,219 | ) | $ | (1,983,297 | ) | ||
Change
in unrealized value of marketable securities
|
(1,043,392 | ) | 225,306 | |||||
Comprehensive
Income (Loss)
|
$ | (9,541,611 | ) | $ | (1,757,991 | ) |
Description
|
Number
of
Preferred
Shares
|
Preferred
Stock
|
Number
of
Common
Shares
|
Common
Stock
|
APIC
|
Treasury
Stock
|
Stock
Subscriptions
Receivable
|
Other
Comprehensive
Income - (Loss)
|
Retained
Deficit
|
Total
Stockholders
Equity
|
|||||||||||||||||||||||||||||||
Balance
forward, Dec 31, 2005 (Restated)
|
8,100,000 | $ | 8,100 | 3,539,945 | $ | 354 | $ | 14,673,833 | $ | (100,618 | ) | $ | (11,325 | ) | $ | (5,721 | ) | $ | (13,733,362 | ) | $ | 831,261 | |||||||||||||||||||
Intrinsic
value of options issued for past services
|
- | - | - | - | 41,250 | - | - | - | - | 41,250 | |||||||||||||||||||||||||||||||
Fair
value of options issued for past services
|
- | - | - | - | 19,500 | - | - | - | - | 19,500 | |||||||||||||||||||||||||||||||
Common
stock issued for options exercised
|
- | - | 2,190,000 | 219 | 638,031 | - | (394,704 | ) | - | - | 243,546 | ||||||||||||||||||||||||||||||
Stock
certificate returned and cancelled
|
- | - | (1 | ) | - | (11,800 | ) | - | - | - | - | (11,801 | ) | ||||||||||||||||||||||||||||
Adjust
stock subscriptions receivable for sale of stock at fair market values
less than the value when the stock was issued
|
- | - | - | - | (12,397 | ) | - | 12,397 | - | - | - | ||||||||||||||||||||||||||||||
Adjust
for cash received on subscriptions receivable in excess of amount
receivable from an employee
|
- | - | - | - | (1,576 | ) | - | - | - | - | (1,576 | ) | |||||||||||||||||||||||||||||
Common
stock issued for services
|
- | - | 34,825 | 3 | 12,445 | - | - | - | - | 12,448 | |||||||||||||||||||||||||||||||
Add
net credit balance to common stock paid-in capital resulting from writing
off intercompany balances by forgiving debt of other Nexia companies or
debt being forgiven by other Nexia companies
|
- | - | - | - | 7,118 | - | - | - | - | 7,118 | |||||||||||||||||||||||||||||||
Preferred
stock issued for increased investment in Landis
|
2,080,000 | 2,080 | (76,579 | ) | (74,499 | ) | |||||||||||||||||||||||||||||||||||
Preferred
stock issued for acquisition of Black Chandelier net assets from DHX,
Inc.
|
157,500 | 158 | 241,454 | 241,612 | |||||||||||||||||||||||||||||||||||||
Preferred
stock issued for making a loan to Nexia Holdings,
Inc.
|
3,000 | 3 | 14,997 | 15,000 | |||||||||||||||||||||||||||||||||||||
Adjust
stock subscriptions receivable for difference between market value when
stock was issued and sales proceeds
|
- | - | - | - | (32,487 | ) | - | 24,365 | - | - | (8,122 | ) |
Description
|
Number
of
Preferred
Shares
|
Preferred
Stock
|
Number
of
Common
Shares
|
Common
Stock
|
APIC
|
Treasury
Stock
|
Stock
Subscriptions
Receivable
|
Other
Comprehensive
Income - (Loss)
|
Retained
Deficit
|
Total
Stockholders
Equity
|
||||||||||||||||||||||||||||||
Common
stock issued to Diversified Holdings X, Inc. re. acquisition of net assets
of Black Chandelier operation from DHX, Inc.(restricted)
|
- | - | 2,000,000 | 200 | 41,703 | - | - | - | - | 41,903 | ||||||||||||||||||||||||||||||
Value
of notes payable and common stock given greater than net assets received,
acquisition of B.C. net assets from DHX, Inc., in excess of common stock
issued for acquisition of Black Chandelier net assets from DHX, Inc. and
compensation for loan made to Nexia Holdings, Inc.
|
100,000 | 10 | 29,990 | 30,000 | ||||||||||||||||||||||||||||||||||||
The
company increased its number of authorized shares to 50,000,000,000 and
par value adjusted from $0.001 to $0.0001
|
- | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
Common
stock issued for partial conversion of convertible
debenture
|
- | - | 250,000 | 25 | 52,475 | - | - | - | - | 52,500 | ||||||||||||||||||||||||||||||
Adjust
Stock Subscriptions Receivable for differences between stock sales net
proceeds and amount when stock was issued
|
- | - | - | - | - | - | 4,005 | - | - | 4,005 | ||||||||||||||||||||||||||||||
Adjust
amounts received from option stock sales at prices less than fair market
value when the shares were issued from charges against paid-in capital to
expense
|
44,884 | 44,884 | ||||||||||||||||||||||||||||||||||||||
Adjustment
for deleting Landis, LLC from 2005 financial statements and including them
in 2006 financial statements, resulting from increasing in 2006 the
investment in Landis from 20% to 85%
|
32,967 | 32,967 | ||||||||||||||||||||||||||||||||||||||
Change
in comprehensive income, year ended December 31, 2006
|
- | - | - | - | - | - | - | 225,306 | - | 225,306 | ||||||||||||||||||||||||||||||
Net
consolidated loss for the year ended December 31, 2006
|
- | - | - | - | - | - | - | - | (1,983,297 | ) | (1,983,297 | ) | ||||||||||||||||||||||||||||
Balance
at December 31, 2006 (Restated)
|
10,340,500 | $ | 10,341 | 8,114,769 | $ | 811 | $ | 15,682,841 | $ | (100,618 | ) | $ | (365,262 | ) | $ | 219,585 | $ | (15,683,692 | ) | $ | (235,994 | ) |
Number
of
Series
B
Preferred
Shares (1)
|
Series
B Preferred Stock (1)
|
Number
of
Common
Shares
|
Common
Stock
|
APIC
|
Treasury
Stock
|
Stock
Subscriptions
Receivable
|
Other
Comprehensive
Income/Loss
|
Retained
Deficit
|
Total
Stockholders'
Equity
|
|||||||||||||||||||||||||||||||
Balance
forward, December 31, 2006
|
10,340,500 | $ | 10,341 | 8,114,769 | $ | 811 | $ | 15,682,841 | $ | (100,618 | ) | $ | (365,262 | ) | $ | 219,585 | $ | (15,683,692 | ) | $ | (235,993 | ) | ||||||||||||||||||
Common
stock issued for options exercised
|
48,715,175 | 4,872 | 2,053,401 | (1,436,482 | ) | 621,791 | ||||||||||||||||||||||||||||||||||
Common
stock issued for past services
|
13,360,000 | 1,336 | 206,564 | 207,900 | ||||||||||||||||||||||||||||||||||||
Common
stock issued for conversion of part of a convertible
debenture
|
10,534,280 | 1,053 | 110,388 | 111,441 | ||||||||||||||||||||||||||||||||||||
Common
stock issued for future future services
|
10,000,000 | 1,000 | 99,000 | 100,000 | ||||||||||||||||||||||||||||||||||||
Issuance
of common stock to Board Members for director fees
|
30,000,000 | 3,000 | 297,000 | 300,000 | ||||||||||||||||||||||||||||||||||||
Adjust
for difference between price of common stock when issued and when it was
sold
|
852,182 | 852,182 | ||||||||||||||||||||||||||||||||||||||
Receipt
of cash for stock subscriptions receivable.
|
790,518 | 790,518 | ||||||||||||||||||||||||||||||||||||||
Series
C Preferred stock converted for common stock
|
(73,900 | ) | (74 | ) | (369,426 | ) | (369,426 | ) | ||||||||||||||||||||||||||||||||
Common
stock issued for Series C Preferred stock conversion
|
29,049,000 | 2,905 | 366,595 | 369,500 | ||||||||||||||||||||||||||||||||||||
Series
C Preferred stock issued for past services
|
490,000 | 490 | 2,449,510 | 2,450,000 | ||||||||||||||||||||||||||||||||||||
Series
C Preferred stock issued to payoff convertible debenture
|
200,000 | 200 | 192,618 | 192,818 | ||||||||||||||||||||||||||||||||||||
Series
C Preferred stock issued for purchase of a style salon
|
60,000 | 60 | 299,940 | 300,000 | ||||||||||||||||||||||||||||||||||||
Series
C Preferred stock issued for investment in Green Endeavors
|
150,000 | 150 | 749,850 | 750,000 | ||||||||||||||||||||||||||||||||||||
Adjust
Preferred APIC for minority interest in Green Endeavors
|
(75,000 | ) | (75,000 | ) | ||||||||||||||||||||||||||||||||||||
Cash
for stock subscriptions receivable used to purchase stock of another
company
|
130 | 130 | ||||||||||||||||||||||||||||||||||||||
Outstanding
treasury stock transferred to broker for services
|
(100,618 | ) | 100,618 | - | ||||||||||||||||||||||||||||||||||||
Change
option prices for prior issuances from $0.0001 to a percentage of gross
sale proceeds
|
(9,749 | ) | (9,749 | ) |
Number
of Series B Preferred Shares (1)
|
Series
B Preferred Stock (1)
|
Number
of Common Shares
|
Common
Stock
|
APIC
|
Treasury
Stock
|
Stock
Subscriptions Receivable
|
Other
Comprehensive Income/Loss
|
Retained
Deficit
|
Total
Stockholders' Equity
|
|||||||||||||||||||||||||||||||
Adjustment
to shares created from the prior reverse stock split
|
856 | |||||||||||||||||||||||||||||||||||||||
Return
of common shares to company from Richard Surber for
transfer
|
(92 | ) | ||||||||||||||||||||||||||||||||||||||
Reclassification
of Series A and C convertible Preferred shares as a derivative in
long-term liabilities
|
(1,166,600 | ) | (1,167 | ) | (3,687,624 | ) | ||||||||||||||||||||||||||||||||||
Change
in comprehensive income, year 2007
|
(1,039,141 | ) | (1,039,141 | ) | ||||||||||||||||||||||||||||||||||||
Net
loss for the year ended 12/31/2007
|
(8,498,219 | ) | (8,498,219 | ) | ||||||||||||||||||||||||||||||||||||
Balance,
December 31, 2007
|
10,000,000 | $ | 10,000 | 149,773,988 | $ | 14,977 | $ | 18,275,039 | $ | - | $ | (168,663 | ) | $ | (819,556 | ) | $ | (24,181,911 | ) | $ | (6,870,114 | ) |
For
the Year Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|||||||
(Restated)
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (8,498,219 | ) | $ | (1,983,297 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Minority
interest in loss
|
12,607 | 2,847 | ||||||
Depreciation
expense
|
268,533 | 159,429 | ||||||
Amortization
of lease / loan costs
|
4,572 | 12,952 | ||||||
Preferred
and common stock issued for services and contractual
agreements
|
3,644,078 | 9,864 | ||||||
Derivative
loss related to Series A and C Convertible
|
||||||||
Preferred
Stock
|
2,087,027 | - | ||||||
Loss
on termination of convertible debenture
|
807,182 | - | ||||||
Series
A Convertible Preferred Stock issued to Officer for past
services
|
500,000 | - | ||||||
Impairment
of goodwill
|
26,715 | - | ||||||
Loss
on disposal of assets
|
89,421 | 73,746 | ||||||
Imparment
of fixed
|
- | - | ||||||
Adjusted
amounts received from option stock sales at prices lower than fair market
value when the shares were issued
|
- | 44,884 | ||||||
Accumulated
depreciation transfererred from another entity
|
- | 7,029 | ||||||
Stock
options issued
|
196,599 | 60,750 | ||||||
Issued
option shares for services
|
- | 77,625 | ||||||
Loss
on sales at values lower than stock issued values
|
- | 5,581 | ||||||
Allowance
for bad debt
|
5,202 | 84,862 | ||||||
Loss
on stock returned and cancelled
|
- | (11,800 | ) | |||||
Changes
in operating assets and liabilities, net of effect
from purchase of Newbys Salon, LLC:
|
||||||||
Receivables
|
(22,704 | ) | (80,870 | ) | ||||
Accounts
receivable - related parties
|
(22,900 | ) | (7,512 | ) | ||||
Contingent
receivable
|
(17,822 | ) | - | |||||
Inventory
|
64,220 | (257,811 | ) | |||||
Prepaid
expense
|
390,216 | (195,286 | ) | |||||
Accounts
payable
|
20,495 | 650,370 | ||||||
Accounts
payable - related parties
|
123,980 | 44,032 | ||||||
Accrued
liabilities
|
245,133 | 346,685 | ||||||
Accrued
liabilities - related parties
|
135,479 | - | ||||||
Refundable
deposit
|
1,522 | - | ||||||
Deferred
revenue
|
- | (960 | ) | |||||
Net
cash used in operating activities
|
61,336 | (956,880 | ) |
For
the Year Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|||||||
(Restated)
|
||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Sale
of marketable securities
|
76,353 | 119,636 | ||||||
Purchase
of marketable securities
|
(90,261 | ) | (7,022 | ) | ||||
Purchase
of property, plant and equipment
|
(41,656 | ) | (389,004 | ) | ||||
Reimbursement
of improvements from lessor
|
50,218 | - | ||||||
Proceeds
from acquisition of Newby Salon, Inc.
|
6,192 | - | ||||||
Consulting
fees paid with securities received from settlement
agreement
|
- | 2,400,000 | ||||||
Net
gain on sale of marketable securities
|
- | (2,301,967 | ) | |||||
Purchase
of land
|
- | (251,575 | ) | |||||
Sale
of commercial real estate
|
- | 802,126 | ||||||
Sale
of residential real estate
|
- | 70,205 | ||||||
Increased
investment in Landis, LLC from 20% to 85%
|
- | 120,058 | ||||||
Collect
note receivable
|
- | 100 | ||||||
Capitalized
payroll expense as a fixed asset
|
- | (1,318 | ) | |||||
Net
cash provided by (used in) investing activities
|
845 | 561,239 |
For
the Year Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|||||||
(Restated)
|
||||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Principal
payments on long-term debt
|
(133,883 | ) | (85,684 | ) | ||||
Principal
payments on long-term debt - related parties
|
(101,111 | ) | (3,000 | ) | ||||
Proceeds
from issuing notes payable
|
167,066 | 300,000 | ||||||
Proceeds
from issuing notes payable to related parties
|
- | 66,025 | ||||||
Loan
costs paid
|
(3,813 | ) | (52,940 | ) | ||||
Receipt
of stock subscriptions receivable
|
- | 150,470 | ||||||
Preferred
stock issued to acquire Newby Salon
|
- | |||||||
Adjustment
related to change in accounting for convertible debenture retroactive to
prior year
|
- | - | ||||||
Proceeds
from issuance of new long-term debt, mortgage refinancing
|
- | 1,568,790 | ||||||
Proceeds
from issuance of short-term debt for land purchase
|
- | 250,000 | ||||||
Long-term
debt of Landis, LLC included in 12-31-06 consolidation, not included in
consolidation at 12-13-05
|
- | 45,690 | ||||||
Note
payable assumed in acquisition of Black Chandelier
|
- | 7,169 | ||||||
Pay
off mortgages, property sales and refinancing
|
- | (1,723,528 | ) | |||||
Principal
payments on capital lease liabilities
|
(18,838 | ) | (5,901 | ) | ||||
Capitalized
two new equipment leases from banks
|
- | 48,223 | ||||||
Pay
off part of short term debt for land purchase
|
- | (193,000 | ) | |||||
Net
cash provided by (used in) financing activities
|
(90,579 | ) | 372,314 | |||||
NET
DECREASE IN CASH AND CASH EQUIVALENTS
|
(28,398 | ) | (23,327 | ) | ||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
124,158 | 147,485 | ||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$ | 95,760 | $ | 124,158 | ||||
SUPPLEMENTAL
DISCLOSURE OF INFORMATION
|
||||||||
Cash
paid for interest
|
$ | 119,793 | $ | 271,251 | ||||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Common
stock issued for subscriptions receivable
|
$ | 1,438,482 | $ | 546,750 | ||||
Common
stock issued to vendors and applied on accounts payable
|
228,250 | 18,753 | ||||||
Conversion
of debenture to common stock
|
193,901 | - | ||||||
New
note payable to vendor in satisfaction of accounts Payable
balance
|
117,513 | - | ||||||
Common
stock issued to acquire fixed assets
|
30,000 | - | ||||||
Increase
investment in Landis, LLC from 20% to 85% by issuing a note payable and
stock
|
- | (74,499 | ) | |||||
Certain
assets and liabilities of Black Chandelier acquired from DHX, Inc. by
issuing notes payable and stock
|
- | 283,515 | ||||||
Stock
received in settlement of a written off note receivable given to three
consultants as compensation for their services
|
(2,265,000 | ) |
Building
and improvements
|
6-39
Years
|
|
Furniture,
equipment and fixtures
|
3-10
Years
|
|
Vehicles
|
5
Years
|
|
Computer
equipment and software
|
3
years
|
•
|
Increase
retail sales of Landis Salons, Inc. and Style
Perfect
|
•
|
Closing
underperforming retail locations
|
•
|
Using
stock and option-based compensation to cover payroll and other permissible
labor costs
|
•
|
Raise
capital through the Company’s equity line of credit upon the effectiveness
of a pending S-1 Registration
Statement
|
•
|
Increasing
revenues from rental properties by implementing new marketing
programs
|
•
|
Making
certain improvements to certain rental properties in order to make them
more marketable
|
•
|
Reduce
expenses through consolidating or disposing of certain subsidiary
companies
|
•
|
Convert
certain debt into shares of the Company’s common
stock
|
•
|
Purchasing
revenue producing real estate
|
2007
|
2006
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryover
|
$ | 5,006,000 | $ | 2,736,994 | ||||
Accrued
expense
|
142,000 | 45,682 | ||||||
Bad
debts allowance, accounts receivable
|
36,000 | 36,306 | ||||||
Bad
debts allowance, notes receivable
|
- | 31,500 | ||||||
Charitable
contributions carryover
|
4,000 | 4,294 | ||||||
Deferred
tax liabilities:
|
||||||||
Unrealized
gain on derivative
|
- | (25,687 | ) | |||||
Series
A and C convertible preferred
|
(2,733,000 | ) | - | |||||
Valuation
allowance
|
(2,455,000 | ) | (2,829,089 | ) | ||||
Net
deferred tax asset
|
$ | - | $ | - |
As
of
|
As
of
|
|||
December
31,
|
December
31,
|
|||
2007
|
2006
|
|||
Statutory
federal income tax
|
(35.0%)
|
(35.0%)
|
||
Statutory
state income tax
|
(
5.0%)
|
(
5.0%)
|
||
Change
in valuation allowance on deferred tax assets
|
40.0%
|
40.0%
|
2007
|
2006
|
|||||||
Note
receivable from an individual for the sale of a vehicle with interest at
6.99%, due in 60 monthly payments of $900, secured by the
vehicle
|
- | 10,142 | ||||||
Note
receivable from a company, non-interest bearing, due on demand,
unsecured
|
90,000 | 90,000 | ||||||
90,000 | 100,142 | |||||||
Allowance
for doubtful accounts
|
(90,000 | ) | (90,000 | ) | ||||
Total
Notes Receivable
|
$ | - | $ | 10,142 |
2007
|
2006
|
|||||||
Raw
Materials
|
$ | 20,529 | $ | 25,512 | ||||
Work
in Process
|
41,454 | 34,464 | ||||||
Finished
Goods
|
271,698 | 310,663 | ||||||
Total
Inventory
|
$ | 333,681 | $ | 370,639 |
2007
|
2006
|
|||||||
Equity
securities free trading:
|
||||||||
Gross
unrealized gains
|
$ | 2,227 | $ | 225,453 | ||||
Gross
unrealized losses
|
(821,783 | ) | (5,868 | ) | ||||
Net
Unrealized Gain (Loss)
|
$ | (819,556 | ) | $ | 219,585 | |||
Fair
Market Value
|
$ | 195,499 | $ | 265,532 |
For
the Years Ended
|
||||||||
December
31,
|
||||||||
2007
|
2006
|
|||||||
Beginning
balance
|
$ | 219,585 | $ | (5,721 | ) | |||
Increase
in unrealized holding gain (loss)
|
(1,039,141 | ) | 225,306 | |||||
Ending
balance
|
$ | (819,556 | ) | $ | 219,585 |
2007
|
2006
|
|||||||
Building
and improvements
|
$ | 2,253,170 | $ | 3,160,345 | ||||
Construction
in progress
|
- | 128,851 | ||||||
Furniture
and equipment
|
482,027 | 497,766 | ||||||
Website
and logo
|
46,687 | 27,111 | ||||||
Vehicles
|
15,638 | 15,638 | ||||||
Accumulated
depreciation
|
(807,934 | ) | (796,483 | ) | ||||
Net
property and equipment
|
1,989,588 | 3,033,228 | ||||||
Land
|
181,945 | 633,520 | ||||||
Property,
net - held for sale
|
1,362,950 | - | ||||||
Net
Property and Equipment
|
$ | 3,534,483 | $ | 3,666,748 |
2007
|
2006
|
|||||||
Mortgage
note payable bearing interest at 7.16%, monthly payments of $5,223 through
January 2013, secured by first trust deed on land and building, guaranteed
by the Company's president
|
$ | 573,383 | $ | 593,629 | ||||
Mortgage
note payable bearing interest at 7.125%, monthly payments of $6,737
through May 2021, then lump sum balloon payment due, secured by first
trust deed on land and building, and guaranteed by the Company's
President.
|
988,719 | 997,786 | ||||||
Note
payable bearing interest at 7.00%, monthly payments of $3,779, in monthly
payments through September 22, 2016, secured by deed of trust on land and
buildings and guaranteed by the Company’s President.
|
559,749 | 565,906 | ||||||
Note
payable bearing interest at 6.99%, monthly payments of $900, due November
2007, secured by vehicle.
|
- | 8,865 | ||||||
Line
of credit from a bank bearing interest at 16.00% secured partially by a
savings account with the bank.
|
788 | - | ||||||
Note
payable bearing interest at 10.50%, monthly payments of $1,096, due
December 2012, guaranteed by the Company's Chief Operating
Officer
|
51,196 | - | ||||||
Note
payable bearing interest at 10.75%, monthly payments of $141, due July
2012, guaranteed by the Company's Chief Operating
Officer
|
17,374 | - | ||||||
Note
payable bearing interest at 8.78%, monthly payments of $2,985, due October
2013, secured by deed of trust on land and buildings.
|
162,446 | - | ||||||
Note
payable bearing interest at 10.00%, monthly payments of $19,750, due June
2008, unsecured.
|
261,189 | - | ||||||
Non-Interest
bearing note payable due in full on August 2007, in
default
|
20,000 | 50,000 | ||||||
Note
payable bearing interest at 20% is due in full on May 17, 2007, in
default
|
250,000 | 250,000 | ||||||
Note
payable bearing interest at 10% is due in full on May 12, 2008. Note is
convertible into common stock on due date.
|
171,000 | 0.00 | ||||||
Note
payable for equipment at an interest rate of 18% with monthly payments of
$322 through January 2009, secured by the equipment.
|
3,214 | 7,091 | ||||||
Note
payable bearing interest at 12% with monthly payments of
$10,000
|
- | 57,000 |
Capitalized
lease for equipment with monthly payments of $194 through September 2011,
secured by the equipment
|
$ | 7,023 | $ | 9,611 | ||||
Capitalized
lease for equipment with monthly payments of $825 through October 2011,
secured by the equipment
|
29,630 | 38,676 | ||||||
Capitalized
lease for equipment with monthly payments of $194 through October 2010,
secured by the equipment
|
31,627 | 38,830 | ||||||
Capital
Lease Obligations
|
$ | 68,280 | $ | 87,117 | ||||
Total
Notes Payable
|
3,127,338 | 2,617,394 | ||||||
Less
current maturities
|
812,818 | 420,814 | ||||||
Long-Term
Debt, net of current maturities
|
$ | 2,314,520 | $ | 2,196,580 |
Year
Ending December 31:
|
||||
2008
|
$ | 810,858 | ||
2009
|
95,615 | |||
2010
|
103,922 | |||
2011
|
95,554 | |||
2012
|
95,793 | |||
Thereafter
|
1,925,596 | |||
$ | 3,127,338 |
2007
|
2006
|
|||||||
200,000
shares of Series A Preferred Stock outstanding and convertible into $10.00
worth of common stock per share
|
$ | 2,000,000 | $ | - | ||||
832,225
shares of Series C Preferred Stock outstanding and convertible into $5.00
worth of common stock per share
|
4,161,125 | - | ||||||
Total
Series A and C convertible preferred derivetive
liabilities
|
$ | 6,161,125 | $ | - |
2007
|
2006
|
|||||||
Unsecured
note payable to Richard Surber, CEO and President of the Company bearing
interest at 24% with annual payments of $50,000 plus interest due June 20
of each year. All principal and interest payments are due by November 20,
2011.
|
$ | 250,000 | $ | 250,000 | ||||
Unsecured
note payable to Richard Surber, CEO and President of the Company bearing
interest at 20% with payment and interest due in full on September 30,
2007.
|
- | 15,000 | ||||||
Unsecured
note payable to Richard Surber, CEO and President of the Company bearing
interest at 20% with payment and interest due in full on September 30,
2007.
|
- | 20,000 | ||||||
Unsecured
note payable to Richard Surber, CEO and President of the Company bearing
interest at 20% with payment and interest due in full on September 30,
2007.
|
5,414 | 31,025 | ||||||
Unsecured
note payable to DHX, Inc. bearing interest at 24% with annual payments of
$60,000 due each September 18 through September 18, 2011 with all interest
being due with the final payment.
|
264,196 | 297,000 | ||||||
Total Notes Payable to Related Parties | 519,610 | 613,025 | ||||||
Less
current portion
|
(189,610 | ) | (176,025 | ) | ||||
Total
Long-term Debt - Related Parties
|
$ | 330,000 | $ | 437,000 |
Year
Ending December 31:
|
||||
2008
|
$ | 189,610 | ||
2009
|
110,000 | |||
2010
|
110,000 | |||
2011
|
110,000 | |||
2012
|
- | |||
Thereafter
|
- | |||
$ | 519,610 |
Year
2007
|
Year
2006
|
|||||||||||||||
Shares
|
Shares
|
|||||||||||||||
Issued
|
Amount
|
Issued
|
Amount
|
|||||||||||||
Total
shares issued, option and straight shares
|
131,857,455 | $ | 3,147,114 | 2,474,824 | $ | 703,198 | ||||||||||
Total
shares issued to employees and contractors
|
97,125,175 | 2,666,173 | 2,224,825 | 650,698 | ||||||||||||
Total
option shares issued to employees and contractors
|
48,715,175 | 2,058,273 | 2,190,000 | 638,250 | ||||||||||||
Total
common shares issued for conversion of Series C preferred
stock
|
29,049,000 | 369,500 | - | - | ||||||||||||
Cash
received by the Company for the option price in stock subscriptions
receivable
|
- | 790,518 | - | 170,409 | ||||||||||||
Adjusted
to expense for decrease in value of option stock issued between the date
issued and date sold
|
- | 852,182 | - | 36,762 |
Description
of Stock
|
Net
Amount Received from Sale of Stock
|
Basis
of Stock Sold
|
Gain
(Loss) From Sale of Stock
|
|||||||||
China
Fruits (CHFR)
|
$ | 332,559 | $ | 32,218 | $ | 300,341 | ||||||
Lumera
Corporation (LUMR)
|
22,080 | 34,757 | (12,677 | ) | ||||||||
Allied
Resources, Inc. (ALOD)
|
13,000 | 12,262 | 738 | |||||||||
Totals
|
$ | 367,639 | $ | 79,237 | $ | 288,402 |
Year
Ended
|
||||||||
December 31,
|
||||||||
2007
|
2006
|
|||||||
Money
received on a note receivable that was written off in a prior
year
|
$ | - | $ | 100,000 | ||||
Tenant
payments on taxes, insurance and utilities for 2005 paid in
2006.
|
- | 9,779 | ||||||
Payment
from a third party for a deposit on some property
|
- | 7,500 | ||||||
Late
fees on overdue rent
|
- | 5,250 | ||||||
Wasatch
had a joint venture with Gold Fusion's internet sales
|
- | 2,561 | ||||||
Received
earnest money back from Brian Head after the sale of the
condo
|
- | 1,000 | ||||||
Miscellaneous
income
|
19,735 | 2,528 | ||||||
$ | 19,735 | $ | 128,618 |
2007
|
2006
|
|||||||
Gross
loss from real estate and general operations
|
$ | 57,607 | $ | (14,292 | ) | |||
Gross
profit from sales - salon operations
|
1,188,409 | 841,553 | ||||||
Gross
profit from sales - retail clothing
|
233,810 | 169,226 | ||||||
Gross
profit from consulting operations
|
- | 650 | ||||||
$ | 1,479,826 | $ | 997,137 |
Year
Ended
Dec.
31,
|
Salon
|
Retail
|
Real
Estate & General
|
Total
|
||||||||||||||
Revenues
|
2007
|
$ | 2,025,281 | $ | 962,079 | $ | 245,128 | $ | 3,232,488 | |||||||||
2006
|
1,326,013 | 323,352 | 184,880 | 1,834,245 | ||||||||||||||
Cost
of revenues (including mortgage
interest)
|
2007
|
(830,936 | ) | (733,492 | ) | (188,234 | ) | (1,752,662 | ) | |||||||||
|
2006
|
(484,460 | ) | (154,126 | ) | (198,522 | ) | (837,108 | ) | |||||||||
Expenses
|
2007
|
(1,301,562 | ) | (1,327,202 | ) | (4,583,835 | ) | (7,212,599 | ) | |||||||||
2006
|
(839,541 | ) | (298,156 | ) | (4,306,894 | ) | (5,444,591 | ) | ||||||||||
Derivative
loss related to Series A and
C convertible preferred stock
|
2007
|
- | - | (2,087,027 | ) | (2,087,027 | ) | |||||||||||
|
2006
|
- | - | - | - | |||||||||||||
Loss
on termination of convertible debt
|
2007
|
- | - | (807,182 | ) | (807,182 | ) | |||||||||||
|
2006
|
- | - | - | - | |||||||||||||
Other
Income
|
2007
|
1,342 | 96 | 18,297 | 19,735 | |||||||||||||
2006
|
240 | 1,375 | 127,003 | 128,618 | ||||||||||||||
Interest
Income
|
2007
|
414 | - | 1,622 | 2,036 | |||||||||||||
2006
|
305 | - | 15,171 | 15,476 | ||||||||||||||
Interest
expense (not mortgage
expense)
|
2007
|
(4,690 | ) | (92,078 | ) | (121,541 | ) | (218,309 | ) | |||||||||
|
2006
|
(9,927 | ) | (23,748 | ) | (94,991 | ) | (128,666 | ) | |||||||||
Income
from litigation settlement
|
2007
|
- | - | 60,000 | 60,000 | |||||||||||||
2006
|
- | - | 109,791 | 109,791 | ||||||||||||||
Gain
or (loss) of disposal of assets
|
2007
|
- | - | (250 | ) | (250 | ) | |||||||||||
2006
|
- | - | 34,124 | 34,124 | ||||||||||||||
Loss
on imparment of asset
|
2007
|
- | - | (26,715 | ) | (26,715 | ) | |||||||||||
2006
|
- | - | - | - | ||||||||||||||
Gain
on marketable securities
|
2007
|
- | - | 288,402 | 288,402 | |||||||||||||
2006
|
- | - | 2,301,967 | 2,301,967 |
Provision
for state income tax
|
2007
|
- | - | (3,900 | ) | (3,900 | ) | |||||||||||
2006
|
- | - | - | - | ||||||||||||||
Minority
share of income (loss)
|
2007
|
- | - | 7,764 | 7,764 | |||||||||||||
2006
|
- | - | 2,847 | 2,847 | ||||||||||||||
Net
income (loss) applicable to segment
|
2007
|
(110,151 | ) | (1,190,597 | ) | (7,197,471 | ) | (8,498,219 | ) | |||||||||
|
2006
|
(7,370 | ) | (151,303 | ) | (1,824,624 | ) | (1,983,297 | ) | |||||||||
Total
assets (net
of intercompany accounts)
|
2007
|
459,671 | 358,626 | 4,027,188 | 4,845,485 | |||||||||||||
|
2006
|
415,627 | 704,577 | 3,614,431 | 4,734,635 | |||||||||||||
Property
and equipment acquisition
|
2007
|
17,402 | 64,979 | 37,715 | 120,096 | |||||||||||||
2006
|
31,531 | 594,438 | 32,194 | 658,163 | ||||||||||||||
Depreciation
and amortization
|
2007
|
48,296 | 59,225 | 114,538 | 222,059 | |||||||||||||
2006
|
41,001 | 5,392 | 120,481 | 166,874 |
At
July 31, 2007:
|
||||
Current
assets
|
$ | 33,454 | ||
Property,
plant and equipment
|
90,866 | |||
Rent
and utility deposits
|
4,333 | |||
Total
assets acquired
|
128,653 | |||
Current
liabilities
|
(11,265 | ) | ||
Long-term
debt
|
(71,784 | ) | ||
Total
liabilities assumed
|
(83,049 | ) | ||
Net
assets acquired
|
$ | 45,604 |
Original
present value recorded when Newby Salon, LLC was acquired
|
$ | 254,396 | ||
Impairment
of goodwill based on present value analysis using four future years at an
average cost of funds of 11%
|
(26,715 | ) | ||
Adjusted
present value of goodwill at December 31, 2007
|
$ | 227,681 |
Year
Ended
December
31,
2007
|
Year
Ended
December
31,
2006
|
|||||||
Revenue
|
$ | 3,397,066 | $ | 2,011,164 | ||||
Cost
of Revenue
|
1,809,772 | 879,521 | ||||||
Gross
Profit
|
1,587,294 | 1,131,643 | ||||||
General
Operating Expenses
|
7,385,195 | 5,666,319 | ||||||
Other
(Income) Expenses
|
2,761,546 | (2,465,025 | ) | |||||
Net
Loss
|
$ | (8,559,447 | ) | $ | (2,069,651 | ) | ||
Basic and diluted loss per common share | $ | (0.19 | ) | $ | (0.40 | ) |
Minimum
|
||||
Rental
|
||||
Year
|
Obligation
|
|||
2008
|
$ | 128,382 | ||
2009
|
132,235 | |||
2010
|
136,199 | |||
2011
|
140,280 | |||
2012
|
144,487 | |||
|
||||
Total
|
$ | 681,583 |
Year
Ending December 31:
|
||||
2008
|
$ | 283,844 | ||
2009
|
291,696 | |||
2010
|
277,916 | |||
2011
|
216,977 | |||
2012
|
70,950 | |||
Thereafter
|
204,214 | |||
$ | 1,345,597 |
As of December 31, 2006
|
||||||||
Financial
Statements
Originally
Filed
With
the
SEC
|
Restated
Financial
Statements
|
|||||||
Current
liabilities:
|
||||||||
Accrued
liabilities
|
$ | 590,822 | $ | 613,169 | ||||
Convertible
debenture
|
- | 210,714 | ||||||
Total
current liabilities
|
2,012,672 | 2,245,705 | ||||||
Long-term
liabilities:
|
||||||||
Convertible
debenture derivative
|
10,179 | - | ||||||
Convertible
debenture
|
107,808 | - | ||||||
Total
long-term liabilities
|
2,751,567 | 2,633,580 | ||||||
Total
liabilities
|
4,764,239 | 4,879,285 | ||||||
Accumulated
deficit
|
(15,568,646 | ) | (15,683,692 | ) | ||||
Total
stockholders' equity
|
(120,948 | ) | (235,994 | ) | ||||
Total
liabilities and stockholders' equity
|
$ | 4,734,635 | $ | 4,734,635 | ||||
Net
loss
|
$ | (1,967,208 | ) | $ | (1,983,297 | ) | ||
Net
loss per common share, basic
|
$ | - | $ | (0.38 | ) | |||
Weighted
average shares outstanding - basic
|
517,497,916 | 5,174,979 |
Number
|
Share
|
|||||||||||
of
Shares
|
Price
|
Amount
|
||||||||||
Converted
value of preferred stock:
|
||||||||||||
Series
A Preferred Stock
|
200,000
|
$ | 10.00 | $ | 2,000,000 | |||||||
Series
C Preferred Stock
|
966,600
|
$ | 5.00 | 4,833,000 | ||||||||
6,833,000 |
ITEM
8.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURES
|
ITEM
8A.
|
CONTROLS
AND PROCEDURES
|
ITEM
8B.
|
OTHER
INFORMATION
|
ITEM
9.
|
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS: COMPLIANCE WITH SECTION
16(a) OF THE EXCHANGE ACT
|
Name
|
Age
|
Position(s) and
Office(s)
|
||
Richard
Surber
|
35
|
President
and Director
|
||
Gerald
Einhorn
|
68
|
Vice
President, Secretary and Director
|
||
Adrienne
Bernstein
|
63
|
Director
|
ITEM
10.
|
EXECUTIVE
COMPENSATION
|
Annual
Compensation
|
||||||||||||||||||
Name
and Principal
Position
|
Year
|
Salary
|
Bonus
($)
|
Stock
Awards
|
Option
Award(s)
($)
|
Non-Equity
Incentive
Plan
Compen-sation
|
Change
in
Pension
Value
and
Non-Qualified
Deferred
Compensation
Earning
|
All
Other
Compen-
sation
($)
|
Total
|
|||||||||
Richard
Surber
|
2007
|
$150,000(4)
|
-
|
$500,000
|
-
|
-
|
-
|
-
|
$650,000
|
|||||||||
President
and PFO
|
||||||||||||||||||
Richard
Surber
|
2006
|
$150,000(1)
|
-
|
$2,000(3)
|
-
|
-
|
-
|
-
|
$152,000
|
|||||||||
President
and PFO
|
||||||||||||||||||
Richard
Surber
|
2005
|
$150,000(2)
|
-
|
-
|
-
|
-
|
-
|
-
|
$150,000
|
|||||||||
President
and PFO
|
(1)
|
Of
this amount, $19,479 represents salary paid during 2006 and $130,521 is
accrued but unpaid salary due to Mr. Surber as of December 31,
2006.
|
(2)
|
Of
this amount, $121,154 represents salary paid during 2005 and $28,846
represents 2005 accrued salary paid to Mr. Surber during
2006.
|
(3)
|
The
board of directors awarded Mr. Surber 8,000,000 shares of Class B
Preferred Stock with a value of $8,000 during 2004 and 2,000,000 shares
with a value of $2,000 during 2006 as part of the compensation for the
acquisition of the Black Chandelier operations from
DHX.
|
(4)
|
Of
this amount, $22,563 represents salary paid during 2007 and $127,437 is
accrued but unpaid salary due to Mr. Surber as of December 31,
2007.
|
Name
and Principal
Position
|
Year
|
Fees
Earned of Paid
in
Cash ($)
|
Stock
Awards
|
Option
Award(s)
($)
|
Non-Equity
Incentive
Plan
Compen-
sation
|
Change
in
Pension
Value
and
Non-Qualified
Deferred
Compensation
Earning
|
All
Other
Compen-
sation
($)
|
Total
|
||||||||
Gerald
Einhorn
|
2006
|
$ -
|
-
|
-
|
-
|
-
|
-
|
$
-
|
||||||||
2007
|
$ -
|
$10,000
|
-
|
-
|
-
|
-
|
$10,000
|
|||||||||
Adrienne
Bernstein
|
2006
|
$ -
|
-
|
-
|
-
|
-
|
-
|
$
-
|
||||||||
2007
|
$ -
|
$10,000
|
-
|
-
|
-
|
-
|
$10,000
|
|||||||||
Richard
Surber
|
2006
|
$ -
|
-
|
-
|
-
|
-
|
-
|
$
-
|
||||||||
2007
|
$ -
|
$10,000
|
-
|
-
|
-
|
-
|
$10,000
|
ITEM
11
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS
|
TITLE
OF CLASS
|
NAME
AND ADDRESS OF
BENEFICIAL
OWNER
|
AMOUNT
& NATURE
OF
BENEFICIAL OWNERSHIP
|
PERCENT
OF CLASS
|
|||
Preferred
Series
"B"
Stock
($0.001par
value)
|
Richard
Surber, President & Director
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
10,000,000
(3)
|
100%
|
|||
Preferred
Series “A” Stock
($0.001
par value)
|
Richard
Surber, President & Director
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
145,000(4)
|
96.67%
|
|||
Common Stock
($0.0001
par value)
|
Richard
Surber, President & Director
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
9,919,975 Direct(5)
2,000,013
Indirect(1)
|
1.27%
|
Common
Stock
($0.0001
par value)
|
Gerald
Einhorn, VP & Director
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
10,000,010
|
1.07%
|
|||
Common
Stock
($0.0001
par value)
|
Adrienne
Bernstein, Director
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
10,000,013
|
1.07%
|
|||
Common
Stock
($0.0001
par value)
|
Oasis
International Hotel & Casino, Inc.
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
3(2)
|
>0.001%
|
|||
Common
Stock
($0.0001
par value)
|
Diversified
Holdings I, Inc.
59
West 100 South, Second Floor
Salt
Lake City, Utah 84101
|
10(2)
|
>0.001%
|
|||
Common
Stock
($0.0001)
par Value
|
Directors
and Executive Officers as a
Group
|
31,985,037
|
3.42%
|
(1)
|
The shares owned by Diversified
Holdings I, Inc., Diversified Holdings X, Inc. and Oasis International
Hotel & Casino, Inc., are attributed beneficially to Richard D. Surber
due to his position as an officer and director in each of the said
corporations.
|
(2)
|
Richard Surber may be deemed a
beneficial owner of 2,000,013 shares of the Company's common stock by
virtue of his position as an officer and director of Diversified Holdings
I, Inc. (10 shares), Diversified Holdings X, Inc. (2,000,000 shares) and
Oasis International Hotel & Casino, Inc. (3
shares).
|
(3)
|
Series "B" preferred stock has
voting rights of 500 to 1 of the common stock, these shares give Mr.
Surber 5,000,000,000 votes in any shareholder vote and his personal vote
of these shares may not always be exercised in the best interest of the
balance of the common stock
shareholders.
|
(4)
|
Series “A” preferred stock has
voting rights of 100 to 1 of the common stock, these shares give Mr.
Surber 14,500,000 votes in any shareholder votes and his personal vote of
these shares may not always be exercised in the best interest of the
balance of the common stock
shareholders.
|
(5)
|
Mr. Surber owns 9,919,975 shares
of common stock directly in his own
name.
|
ITEM
12.
|
CERTAIN
RELATIONSHIPS AND RELATED
TRANSACTIONS
|
ITEM
13.
|
EXHIBITS
|
Exhibit
No.
|
Exhibit
Page
No.
|
Description
|
||
3(i)(a)
|
*
|
Articles
of Incorporation of the Company in Colorado, 1987. (Incorporated by
reference to the Company's Form SB-2 as filed with the Securities and
Exchange Commission on January 12, 2006).
|
||
3(i)(b)
|
*
|
Articles
of Amendment to change the name of the Company. (Incorporated by reference
to the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(i)(c)
|
*
|
Articles
of Incorporation of Kelly’s Coffee Group, Inc. filed with the Secretary of
State of Nevada on August 3, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
3(i)(d)
|
*
|
Articles
of Merger merging Kelly’s Coffee Group, Inc., a Colorado Corporation into
Kelly’s Coffee Group, Inc., a Nevada Corporation, filed with the Secretary
of State of Colorado on September 22, 2000, and with the Secretary of
State of Nevada on October 5, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
3(i)(e)
|
*
|
Restated
Articles of Incorporation of the Company. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(i)(f)
|
*
|
Amendment
to the Articles of Incorporation changing the Company’s name from Kelly’s
Coffee Group, Inc. to Nexia Holdings, Inc. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(ii)
|
*
|
Bylaws
of Nexia Holdings, Inc. (Incorporated by reference to the
Company’s Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
4
|
*
|
Form
of certificate evidencing shares of "Common Stock” in the Company.
(Incorporated by reference to the Company's Form SB-2 as filed with the
Securities and Exchange Commission on January 12,
2006).
|
||
10(i)
|
*
|
Investment
Agreement between Nexia Holdings, Inc. and Dutchess Private Equities Fund,
L.P. (Incorporated by reference to the Company's Form SB-2 as filed with
the Securities and Exchange Commission on January 12,
2006).
|
||
10(ii)
|
*
|
Registration
Rights Agreement between Nexia Holdings, Inc. and Dutchess Private
Equities Fund, LP. Incorporated by reference from the Company’s
Form SB-2 as filed on January 12,
2006.
|
10(iii)
|
*
|
Placement
Agent Agreement between Nexia Holdings, Inc., GunnAllen Financial and
Dutchess Private Equities Fund II, LP, dated August 15,
2005. Incorporated by reference from the Company’s form SB-2 as
filed on October 23, 2006.
|
||
10(iv)
|
*
|
October
5, 2006 Michael Clark promissory note in the face amount of
$250,000. Full payment of the note is due February 15, 2007 and
provides for interest at the rate of 20% per annum until paid in
full. Note due extended to May 17, 2007 by agreement of the
parties. (Incorporated by reference from the 10-QSB for the
quarter ended September 30, 2006 filed by the Company.)
|
||
SUBSEQUENT
EVENTS
|
||||
CERTIFICATIONS
|
||||
31(i)
|
*
|
Certification
of Chief Executive Officer pursuant to 18 U.S. C. Section 1350, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
||
31(ii)
|
*
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
||
32(i)
|
*
|
Certification
of Chief Executive Officer pursuant to 18 U.S. C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
||
32(ii)
|
*
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
OTHER
|
All
share numbers have been modified to reflect the 1 for 10 reverse split
that was effective as of February 20, 2007 and the 1 for 100 reverse split
that was effective as of December 14, 2007.
|
|||
99(i)
|
*
|
January
10, 2007 a Stock Option Agreement between the Company and Guy Cook
granting 40,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(ii)
|
*
|
January
10, 2007 a Stock Option Agreement between the Company and Cassandra Dean
granting 10,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(iii)
|
*
|
January
16, 2007 a Stock Option Agreement between the Company and Matthew Landis
granting 10,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(iv)
|
*
|
January
16, 2007 a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 15,000,000 options with a floating option price set at
75% of the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the
Company.)
|
99(v)
|
*
|
January
16, 2007 a Stock Option Agreement between the Company and Sean Pasinsky
granting 15,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(vi)
|
*
|
January
16, 2007 a Stock Option Agreement between the Company and Richard Smith
granting 30,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(vii)
|
*
|
January
17, 2007 a Stock Option Agreement between the Company and Ralph Nagasawa
granting 15,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(viii)
|
*
|
January
18, 2007 a Stock Option Agreement between the Company and Taylor Gourley
granting 15,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(ix)
|
*
|
January
24, 2007 a Stock Option Agreement between the Company and Mark Baumann
granting 30,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(x)
|
*
|
January
25, 2007 a Stock Option Agreement between the Company and Paul Cramman
granting 30,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xi)
|
*
|
February
1, 2007 a Stock Option Agreement between the Company and Jared Gold
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xii)
|
*
|
February
1, 2007 a Stock Option Agreement between the Company and Andrew Dunham
granting 15,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xiii)
|
*
|
February
22, 2007 a Stock Option Agreement between the Company and Andrew Dunham
granting 37,517,500 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xiv)
|
*
|
February
22, 2007 a Stock Option Agreement between the Company and Logan Fast
granting 10,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the
Company.)
|
99(xv)
|
*
|
March
20, 2007 a Stock Option Agreement between the Company and Lee Baumann
granting 50,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xvi)
|
*
|
March
20, 2007 a Stock Option Agreement between the Company and Andrew Dunham
granting 40,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xvii)
|
*
|
March
20, 2007 a Stock Option Agreement between the Company and Pamela Kushlan
granting 15,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xviii)
|
*
|
March
20, 2007 a Stock Option Agreement between the Company and Michael
Golightly granting 15,000,000 options with a floating option price set at
75% of the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xix)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Robert Stevens
granting 19,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xx)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Cassandra Dean
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxi)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Richard Smith
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxii)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Jared Gold
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxiii)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Ralph Nagasawa
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxiv)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Sean Pasinsky
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the
Company.)
|
99(xxv)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and John Mortensen
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxvi)
|
*
|
April
2, 2007 a Stock Option Agreement between the Company and Fredrick Hunzeker
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxvii)
|
*
|
April
4, 2007 a Stock Option Agreement between the Company and Matthew Landis
granting 50,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the Company.)
|
||
99(xxviii)
|
*
|
April
4, 2007 a Stock Option Agreement between the Company and John Mortensen
granting 20,000,000 options with a floating option price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-KSB for the
period ended December 31, 2006 filed by the
Company.)
|
99(xxix)
|
*
|
April
12, 2007 a Stock Option Agreement between the Company and Chris Cottone
granting 20,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxx)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Ashley Haak,
granting 10,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxi)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Andrew Pitts,
granting 10,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxii)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Morgen Swenson,
granting 10,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxiii)
|
*
|
April
17, 2007, a Stock Option Agreement between the Company and Rachael
Domingo, granting 10,000,000 options with a floating price set at 75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxiv)
|
*
|
April
18, 2007, a Stock Option Agreement between the Company and Michael
Martinez, granting 10,000,000 options with a floating price set at 75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxv)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Jared Gold,
granting 25,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxvi)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Sean Pasinsky,
granting 25,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the
Company)
|
99(xxxvii)
|
*
|
April
26, 2007, a Stock Option Agreement between the Company and Rocco Liebsch,
granting 25,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxviii)
|
*
|
April
27, 2007, a Stock Option Agreement between the Company and Russ Coover,
granting 20,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended March 31, 2007 filed by the Company)
|
||
99(xxxix)
|
*
|
May
25 2007, a Stock Option Agreement between the Company and Pamela Kushlan,
granting 25,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xl)
|
*
|
May
29 2007, a Stock Option Agreement between the Company and Chris Cottone,
granting 21,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xli)
|
*
|
May
25 2007, a Stock Option Agreement between the Company and Fredrick
Hunzeker, granting 25,000,000 options with a floating price set at 75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlii)
|
*
|
June
12, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 50,000,000 options with a floating price set at 75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xliii)
|
*
|
June
12, 2007, a Stock Option Agreement between the Company and Andrew Dunham,
granting 50,000,000 options with a price set at $0.0001 per
share. All of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xliv)
|
*
|
July
6, 2007, a Stock Option Agreement between the Company and John Mortensen,
granting 80,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlv)
|
*
|
July
9, 2007, a Stock Option Agreement between the Company and Pamela Kushlan,
granting 40,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlvi)
|
*
|
July9,
2007, a Stock Option Agreement between the Company and Fred Hunzeker,
granting 40,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlvii)
|
*
|
July
9, 2007, a Stock Option Agreement between the Company and Jared Gold,
granting 40,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlviii)
|
*
|
July
9, 2007, a Stock Option Agreement between the Company and Sean Pasinsky,
granting 40,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(xlix)
|
*
|
July
27, 2007, a Stock Option Agreement between the Company and Jared Gold,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended June 30, 2007 filed by the
Company)
|
99(l)
|
*
|
July
27, 2007, a Stock Option Agreement between the Company and Andrew Dunham,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended June 30, 2007 filed by the
Company)
|
||
99(li)
|
*
|
July
27, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 50,000,000 options with an option price set at
$0.0001, all of the options vested immediately. (Incorporated
by reference from the 10-QSB for the period ended June 30, 2007 filed by
the Company)
|
||
99(lii)
|
*
|
August
3, 2007, a Stock Option Agreement between the Company and Pamela Kushlan,
granting 50,000,000 options with a floating price set at 75% of the market
price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(liii)
|
*
|
August
3, 2007, a Stock Option Agreement between the Company and Richard N.
Smith, granting 50,000,000 options with a floating price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(liv)
|
*
|
August
3, 2007, a Stock Option Agreement between the Company and Fredrick
Hunzeker, granting 50,000,000 options with a floating price set at 75% of
the market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(lv)
|
*
|
August
3, 2007, a Stock Option Agreement between the Company and Rocco Liebsch,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended June 30, 2007 filed by the
Company)
|
||
99(lvi)
|
*
|
August
6, 2007, a Stock Option Agreement between the Company and Guy Cook,
granting 100,000,000 options with a floating price set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended June 30, 2007 filed by the Company)
|
||
99(lvii)
|
*
|
August
15, 2007, a Stock Option Agreement between the Company and Matthew
Stevens, granting 12,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lviii)
|
*
|
August
17, 2007, a Stock Option Agreement between the Company and John Mortensen,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lix)
|
*
|
August
28, 2007, a Stock Option Agreement between the Company and Anthony Newby,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lx)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Richard N.
Smith, granting 100,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lxi)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Mike Bates,
granting 100,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lxii)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Rachael Domingo,
granting 20,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
99(lxiii)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Michael
Martinez, granting 18,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lxiv)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Morgen Victoria
Swenson, granting 20,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lxv)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Megan M. Jesse,
granting 20,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lxvi)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Matthew A.
Stevens, granting 15,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lxvii)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Sarah Lovett,
granting 40,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lxviii)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Michael Ryan
Hogan, granting 10,000,000 options with an option price set at $0.0001,
all of the options vested immediately. (Incorporated by
reference from the 10-QSB for the period ended September 30, 2007 filed by
the Company)
|
||
99(lxix)
|
*
|
September
7, 2007, a Stock Option Agreement between the Company and Fredrick W.
Hunzeker, granting 100,000,000 options with an option price set at
$0.0001, all of the options vested immediately. (Incorporated
by reference from the 10-QSB for the period ended September 30, 2007 filed
by the Company)
|
||
99(lxx)
|
*
|
September
10, 2007, a Stock Option Agreement between the Company and Scott
Schimmelpfenning, granting 100,000,000 options with an option price set at
$0.0001, all of the options vested immediately. (Incorporated
by reference from the 10-QSB for the period ended September 30, 2007 filed
by the Company)
|
||
99(lxxi)
|
*
|
September
20, 2007, a Stock Option Agreement between the Company and Jaime Catmull,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lxxii)
|
*
|
September
27, 2007, a Stock Option Agreement between the Company and Andrew Dunham,
granting 50,000,000 options with an option price set at $0.0001, all of
the options vested immediately. (Incorporated by reference from
the 10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
99(lxxiii)
|
*
|
October
8, 2007, a Stock Option Agreement between the Company and Fredrick W.
Hunzeker, granting 250,000,000 options with an option set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxiv)
|
*
|
October
8, 2007, a Stock Option Agreement between the Company and Michael
Golightly, granting 250,000,000 options with an option set at 75% of the
market price at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the
Company)
|
99(lxxv)
|
*
|
October
8, 2007, a Stock Option Agreement between the Company and Pamela Kushlan,
granting 250,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxvi)
|
*
|
October
8, 2007, a Stock Option Agreement between the Company and John Mortensen,
granting 250,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxvii)
|
*
|
October
8, 2007, a Stock Option Agreement between the Company and Jared Gold,
granting 169,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxviii)
|
*
|
October
30, 2007, a Stock Option Agreement between the Company and Jaime Catmull,
granting 150,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxix)
|
*
|
October
31, 2007, a Stock Option Agreement between the Company and Andrew Dunham,
granting 500,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxx)
|
*
|
October
31, 2007, a Stock Option Agreement between the Company and Guy Cook
granting 100,000,000 options with an option set at 75% of the market price
at the time of exercise, all of the options vested
immediately. (Incorporated by reference from the 10-QSB for the
period ended September 30, 2007 filed by the Company)
|
||
99(lxxxi)
|
*
|
October
31, 2007, an employment Agreement between the Company and Logan C. Fast,
granting 500,000,000 common shares. (Incorporated by reference from the
10-QSB for the period ended September 30, 2007 filed by the
Company)
|
||
Exhibit 99 | ||||
99(lxxxii)
|
1
|
December
20, 2007, a Stock Option Agreement between the Company and Richard N.
Smith granting 5,000,000 options with an option set at 50% of the market
price at the time of exercise, all of the options vested
immediately.
|
||
Subsequent
Events
|
||||
99(i)
|
3
|
January
2, 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 2,100,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(ii)
|
5
|
January
11, 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(iii)
|
7
|
January
11, 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 5,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(iv)
|
9
|
January
11, 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(v)
|
11
|
January
11, 2008, a Stock Option Agreement between the Company and Morgen Swenson
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(vi)
|
13
|
January
11, 2008, a Stock Option Agreement between the Company and John Mortensen
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(vii)
|
15
|
January
11, 2008, a Stock Option Agreement between the Company and Guy Cook
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
99(viii)
|
17
|
January
11, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 5,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(ix)
|
19
|
January
25, 2008, a Stock Option Agreement between the Company and Jared Gold
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(x)
|
21
|
January
25, 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xi)
|
23
|
January
25, 2008, a Stock Option Agreement between the Company and Morgen Swenson
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xii)
|
25
|
January
25, 2008, a Stock Option Agreement between the Company and Megan M. Jesse
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xiii)
|
27
|
January
25, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 5,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xiv)
|
29
|
February
4, 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xv)
|
31
|
February
6, 2008, a Stock Option Agreement between the Company and Jared Gold
granting 5,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xvi)
|
33
|
February
6, 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xvii)
|
35
|
February
6, 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xviii)
|
37
|
February
6, 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xix)
|
39
|
February
6, 2008, a Stock Option Agreement between the Company and John Mortensen
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xx)
|
41
|
February
14, 2008, a Stock Option Agreement between the Company and Richard N.
Smith granting 10,000,000 options with an option set at 50% of the market
price at the time of exercise, all of the options vested
immediately.
|
||
99(xxi)
|
43
|
February
14, 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xxii)
|
45
|
February
22 2008, a Stock Option Agreement between the Company and Jared Gold
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxiii)
|
47
|
February
22 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxiv)
|
49
|
February
22 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
99(xxv)
|
51
|
February
22 2008, a Stock Option Agreement between the Company and Pamela 78Kushlan
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxvi)
|
53
|
February
22 2008, a Stock Option Agreement between the Company and John Mortensen
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxvii)
|
55
|
February
22 2008, a Stock Option Agreement between the Company and Guy Cook
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxviii)
|
57
|
February
22 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xxix)
|
59
|
February
22 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxx)
|
61
|
February
22 2008, a Stock Option Agreement between the Company and Anthony Newby
granting 19,500,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxi)
|
63
|
March
20 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxii)
|
65
|
March
20 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxiii)
|
67
|
March
20 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxiv)
|
69
|
March
20 2008, a Stock Option Agreement between the Company and John Mortensen
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxv)
|
71
|
March
20 2008, a Stock Option Agreement between the Company and Guy Cook
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxvi)
|
73
|
March
20 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 25,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xxxvii)
|
75
|
March
20 2008, a Stock Option Agreement between the Company and Andrew Dunham
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xxxviii)
|
77
|
April
4 2008, a Stock Option Agreement between the Company and Bradley F.
Edwards granting 10,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xxxix)
|
79
|
April
4 2008, a Stock Option Agreement between the Company and Kristian Bankston
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xl)
|
81
|
April
4 2008, a Stock Option Agreement between the Company and Jared Gold
granting 10,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xli)
|
83
|
April
14 2008, a Stock Option Agreement between the Company and Shauna Postma
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
99(xlii)
|
85
|
April
14 2008, a Stock Option Agreement between the Company and Fredrick
Hunzeker granting 35,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xliii)
|
87
|
April
14 2008, a Stock Option Agreement between the Company and Pamela Kushlan
granting 25,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xliv)
|
89
|
April
14 2008, a Stock Option Agreement between the Company and John Mortensen
granting 40,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xlv)
|
91
|
April
14 2008, a Stock Option Agreement between the Company and Guy Cook
granting 30,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xlvi)
|
93
|
April
14 2008, a Stock Option Agreement between the Company and Michael
Golightly granting 30,000,000 options with an option set at 50% of the
market price at the time of exercise, all of the options vested
immediately.
|
||
99(xlvii)
|
95
|
April
14 2008, a Stock Option Agreement between the Company and Jaime Catmull
granting 30,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
||
99(xlviii)
|
97
|
April
14 2008, a Stock Option Agreement between the Company and Anthony Newby
granting 20,000,000 options with an option set at 50% of the market price
at the time of exercise, all of the options vested
immediately.
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
|
(i)
|
Audit
Fees. For the fiscal years ended December 31, 2006 and 2007,
the aggregate fees billed for services rendered for the audits of the
annual financial statements and the review of the financial statement
included in the quarterly reports of Form 10-QSB and the services provided
in connection with the statutory and regulatory filings or engagements for
those fiscal years were $56,140 for 2006 and $160,510 for
2007.
|
|
(ii)
|
Audit-Related
Fees. For the fiscal years ended December 31, 2006 and 2007,
there were no fees billed for the audit or review of the financial
statements that are not reported above under Audit
Fees.
|
|
(iii)
|
Tax
Fee. For the fiscal years ended December 31, 2006 and 2007,
there were no fees billed for tax compliance services and there was no
tax-planning advice provided.
|
|
(iv)
|
Other
Fees. For the fiscal years ended December 31, 2006 and 2007,
the aggregate fees billed for services other than services described above
were none.
|
NEXIA HOLDINGS,
INC.
|
|
Dated:
May 13, 2008
|
By: /s/ Richard
Surber
|
Richard
Surber, CEO, President and CFO
|
SIGNATURE
|
TITLE
|
DATE
|
||
/s/ Richard
Surber
|
||||
Richard
Surber
|
CEO,
Pres., CFO and Director
|
May
13, 2008
|
||
/s/ Gerald
Einhorn
|
||||
Gerald
Einhorn
|
Director
|
May
13, 2008
|
||
/s/ Adrienne
Bernstein
|
||||
Adrienne
Bernstein
|
Director
|
May
13, 2008
|
Exhibit
No.
|
Exhibit
Page
No.
|
Description
|
||
3(i)(a)
|
*
|
Articles
of Incorporation of the Company in Colorado, 1987. (Incorporated by
reference to the Company's Form SB-2 as filed with the Securities and
Exchange Commission on January 12, 2006).
|
||
3(i)(b)
|
*
|
Articles
of Amendment to change the name of the Company. (Incorporated by reference
to the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(i)(c)
|
*
|
Articles
of Incorporation of Kelly’s Coffee Group, Inc. filed with the Secretary of
State of Nevada on August 3, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
3(i)(d)
|
*
|
Articles
of Merger merging Kelly’s Coffee Group, Inc., a Colorado Corporation into
Kelly’s Coffee Group, Inc., a Nevada Corporation, filed with the Secretary
of State of Colorado on September 22, 2000, and with the Secretary of
State of Nevada on October 5, 2000. (Incorporated by reference to the
Company's Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
3(i)(e)
|
*
|
Restated
Articles of Incorporation of the Company. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(i)(f)
|
*
|
Amendment
to the Articles of Incorporation changing the Company’s name from Kelly’s
Coffee Group, Inc. to Nexia Holdings, Inc. (Incorporated by reference to
the Company's Form SB-2 as filed with the Securities and Exchange
Commission on January 12, 2006).
|
||
3(ii)
|
*
|
Bylaws
of Nexia Holdings, Inc. (Incorporated by reference to the
Company’s Form SB-2 as filed with the Securities and Exchange Commission
on January 12, 2006).
|
||
4
|
*
|
Form
of certificate evidencing shares of "Common Stock” in the Company. .
(Incorporated by reference to the Company's Form SB-2 as filed with the
Securities and Exchange Commission on January 12,
2006).
|
||
10(i)
|
*
|
Investment
Agreement between Nexia Holdings, Inc. and Dutchess Private Equities Fund,
L.P. (Incorporated by reference to the Company's Form SB-2 as filed with
the Securities and Exchange Commission on January 12,
2006).
|
||
10(ii)
|
*
|
Registration
Rights Agreement between Nexia Holdings, Inc. and Dutchess Private
Equities Fund, LP. Incorporated by reference from the Company’s
Form SB-2 as filed on January 12, 2006.
|
||
10(iii)
|
*
|
Placement
Agent Agreement between Nexia Holdings, Inc., GunnAllen Financial and
Dutchess Private Equities Fund II, LP, dated August 15,
2005. Incorporated by reference from the Company’s form SB-2 as
filed on October 23, 2006.
|
||
10(iv)
|
*
|
October
5, 2006 Michael Clark promissory note in the face amount of
$250,000. Full payment of the note is due February 15, 2007 and
provides for interest at the rate of 20% per annum until paid in
full. Note due extended to May 17, 2007 by agreement of the
parties. (Incorporated by reference from the 10-QSB for the
quarter ended September 30, 2006 filed by the Company.)
|
||
SUBSEQUENT
EVENTS
|
||||
CERTIFICATIONS
|
||||
31(i)
|
*
|
Certification
of Chief Executive Officer pursuant to 18 U.S. C. Section 1350, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
|
||
31(ii)
|
*
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
||
32(i)
|
*
|
Certification
of Chief Executive Officer pursuant to 18 U.S. C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
||
32(ii)
|
*
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
||
OTHER
|
All
share numbers have been modified to reflect the 1 for 10 reverse split
that was effective as of February 20, 2007 and the 1 for 100 reverse split
that was effective as of December 14,
2007.
|