tombstone10q093010.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
____________________
FORM 10Q
(Mark One)
[ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934 For the quarterly period ended September 30, 2010
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
For the transition period from
Commission file number: 000-53515
TOMBSTONE TECHNOLOGIES, INC.
(Exact name of registrant as specified in its charter)
Colorado
|
333-138184
|
51-0541963
|
(State or other jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification Number)
|
10001Woodloch Forest Drive, Suite 325, The Woodlands, TX 77380
(Address of Principal Executive Offices) (Zip Code)
281-825-5000
Registrant’s telephone number, including area code
5830 Highlands Drive, Longmont, CO 80503
(Former address, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to the filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 for Regulation S-T (ss.232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [ ] No []
Indicate by check mark whether the registrant is a large accelerated file, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer [ ] Accelerated filer [ ] Non-accelerated filer [ ] (Do not check if a smaller reporting company) Smaller reporting company [X]
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [ X]
Indicate the number of share outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
As of November 15, 2010, there were 33,878,000 shares of the registrant's common stock issued and outstanding.
PART I - FINANCIAL INFORMATION
|
Page
|
|
|
Item 1. Financial Statements
|
|
|
Condensed Balance Sheets - September 30, 2010 and December 31, 2009
|
3
|
|
Condensed Statement of Operations -
Nine and Three months ended September 30, 2010 and 2009 and from
January 1, 2009 (Inception of Development Stage) through September 30, 2010
|
4
|
|
Condensed Statement of Cash Flows –
Nine months ended September 30, 2010 and 2009 and from January 1, 2009
(Inception of Development Stage) through September 30, 2010
|
5
|
|
Notes to Consolidated Financial Statements
|
6
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
12
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
13
|
Item 4. Controls and Procedures
|
13
|
|
|
PART II - OTHER INFORMATION
|
|
Item 1. Legal Proceedings
|
14
|
Item 1.A. Risk Factors
|
14
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
14
|
Item 3. Defaults Upon Senior Securities
|
14
|
Item 4. Removed and Reserved
|
14
|
Item 5. Other Information
|
14
|
Item 6. Exhibits
|
14
|
SIGNATURES
|
15
|
ITEM 1. FINANCIAL STATEMENTS:
TOMBSTONE TECHNOLOGIES, INC.
|
|
(A Development Stage Company)
|
|
CONDENSED BALANCE SHEETS
|
|
|
|
September 30,
2010
(Unaudited)
|
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
1,176 |
|
|
$ |
7,439 |
|
Accounts receivables
|
|
|
- |
|
|
|
- |
|
Prepaid expenses
|
|
|
- |
|
|
|
- |
|
Other
|
|
|
- |
|
|
|
- |
|
Total current assets
|
|
|
1,176 |
|
|
|
7,439 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net oaccumulated
|
|
|
- |
|
|
|
5,679 |
|
Intangible assets, net
|
|
|
- |
|
|
|
92,647 |
|
Other
|
|
|
- |
|
|
|
- |
|
Total assets
|
|
$ |
1,176 |
|
|
$ |
105,765 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
10,507 |
|
|
$ |
7,234 |
|
Other current liabilities
|
|
|
49,965 |
|
|
|
- |
|
Convertible promissory note
|
|
|
- |
|
|
|
100,000 |
|
Discount on convertible promissory note
|
|
|
- |
|
|
|
(1,667 |
) |
Current portion of capital lease obligation
|
|
|
- |
|
|
|
1,925 |
|
Total current liabilities
|
|
|
60,472 |
|
|
|
107,492 |
|
|
|
|
|
|
|
|
|
|
Long term debt
net of current portion
|
|
|
- |
|
|
|
- |
|
Total liabilities
|
|
|
60,472 |
|
|
|
107,492 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity (deficit)
|
|
|
|
|
|
|
|
|
Preferred stock, 1,000,000 shares authorized
|
|
|
|
|
|
|
|
|
Class A Convertible Preferred, 125,000 shares designated
|
|
|
- |
|
|
|
- |
|
Class B Convertible Preferred, 125,000 shares designated
|
|
|
- |
|
|
|
- |
|
Common stock, no par value, 100,000,000 shares authorized,
|
|
|
|
|
|
|
|
|
4,878,000 and 3,878,000 shares issued and outstanding,
|
|
|
|
|
|
|
|
|
Respectively
|
|
|
1,055,775 |
|
|
|
955,775 |
|
Additional paid in capital
|
|
|
253,275 |
|
|
|
253,275 |
|
Accumulated deficit
|
|
|
(909,499 |
) |
|
|
(909,499 |
) |
Loss accumulated during the development stage
|
|
|
(458,847 |
)) |
|
|
(301,278 |
) |
Total shareholders' equity (deficit)
|
|
|
(59,296 |
) |
|
|
(1,727 |
) |
Total liabilities and shareholders' equity (deficit)
|
|
$ |
1,176 |
|
|
$ |
105,765 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
TOMBSTONE TECHNOLOGIES, INC.
|
|
(A Development Stage Company)
|
|
CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
|
|
|
|
Nine Months Ended
September 30,
|
|
|
Three Months Ended
September 30,
|
|
|
January 1, 2009 (Inception of Development Stage through September 30,
Stage) through
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$ |
- |
|
|
$ |
792 |
|
|
$ |
- |
|
|
$ |
792 |
|
|
$ |
1,508 |
|
Cost of sales
|
|
|
- |
|
|
|
201 |
|
|
|
- |
|
|
|
201 |
|
|
|
1,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
- |
|
|
|
591 |
|
|
|
- |
|
|
|
591 |
|
|
|
388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
Expenses
|
|
|
89,024 |
|
|
|
157,413 |
|
|
|
26,072 |
|
|
|
29,198 |
|
|
|
(286,678 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(89,024 |
) |
|
|
(156,822 |
) |
|
|
(26,072 |
) |
|
|
(28,607 |
) |
|
|
(286,290 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
- |
|
|
|
5 |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature
|
|
|
(1,667 |
) |
|
|
(67,500 |
) |
|
|
- |
|
|
|
(47,917 |
) |
|
|
(100,000 |
) |
Other
|
|
|
(523 |
) |
|
|
(2,987 |
) |
|
|
(193 |
) |
|
|
(1,946 |
) |
|
|
(5,722 |
) |
Loss from asset valuation
|
|
|
(66,356 |
) |
|
|
(484 |
) |
|
|
(66,356 |
) |
|
|
(484 |
) |
|
|
(66,840 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(68,546 |
) |
|
|
(70,966 |
) |
|
|
(66,549 |
) |
|
|
(50,347 |
) |
|
|
(172,557 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(157,570 |
) |
|
|
(227,788 |
) |
|
|
(92,621 |
) |
|
|
(78,954 |
) |
|
|
(458,847 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(157,570 |
) |
|
$ |
(227,788 |
) |
|
$ |
(92,621 |
) |
|
$ |
(78,954 |
) |
|
$ |
(458,847 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share
|
|
$ |
(0.03 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
4,823,055 |
|
|
|
3,427,171 |
|
|
|
4,878,000 |
|
|
|
3,878,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
TOMBSTONE TECHNOLOGIES, INC.
|
|
(A Development Stage Company)
|
|
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
January 1, 2009 (Inception of Development Stage) through September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
|
|
|
2010 |
|
|
|
2009 |
|
|
|
2010 |
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$ |
(157,570 |
) |
|
$ |
(227,788 |
) |
|
$ |
(458,847 |
) |
Adjustments to reconcile net income to
|
|
|
|
|
|
|
|
|
|
|
|
|
net cash flow from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
31,970 |
|
|
|
19,247 |
|
|
|
62,412 |
|
Loss from asset valuation
|
|
|
66,356 |
|
|
|
- |
|
|
|
66,840 |
|
Beneficial conversion feature
|
|
|
1,667 |
|
|
|
67,680 |
|
|
|
100,000 |
|
Stock based compensation
|
|
|
- |
|
|
|
69,460 |
|
|
|
78,983 |
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
- |
|
|
|
(409 |
) |
|
|
303 |
|
Prepaids and other
|
|
|
- |
|
|
|
1,854 |
|
|
|
1,854 |
|
Accounts payable
|
|
|
3,273 |
|
|
|
1,333 |
|
|
|
9,554 |
|
Other current liabilities
|
|
|
49,965 |
|
|
|
- |
|
|
|
47,211 |
|
Net cash used in operating activities
|
|
|
(4,339 |
) |
|
|
(68,623 |
) |
|
|
(91,690 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of software
|
|
|
- |
|
|
|
(14,553 |
) |
|
|
(14,776 |
) |
Net cash used in investing activities
|
|
|
- |
|
|
|
(14,553 |
) |
|
|
(14,776 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from convertible notes payable
|
|
|
- |
|
|
|
100,000 |
|
|
|
100,000 |
|
Payments on capital leases
|
|
|
(1,925 |
) |
|
|
(1,709 |
) |
|
|
(4,240 |
) |
Net cash provided (used) by financing activities
|
|
|
(1,925 |
) |
|
|
98,291 |
|
|
|
95,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
|
(6,264 |
) |
|
|
15,115 |
|
|
|
(10,706 |
) |
Cash and cash equivalents, beginning of period
|
|
|
7,440 |
|
|
|
11,882 |
|
|
|
11,882 |
|
Cash and cash equivalents, end of period
|
|
$ |
1,176 |
|
|
$ |
26,997 |
|
|
$ |
1,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$ |
- |
|
|
$ |
2,720 |
|
|
$ |
5,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for software
|
|
$ |
- |
|
|
$ |
42,870 |
|
|
$ |
42,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued as compensation
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
36,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued to retire convertible note
|
|
$ |
100,000 |
|
|
$ |
- |
|
|
$ |
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
TOMBSTONE TECHNOLOGIES, INC.
(A Development Stage Company)
Notes to Condensed Financial Statements (Unaudited)
September 30, 2010
Note 1: Basis of Presentation
The accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Regulation S-K. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of the Company, the accompanying unaudited condensed financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position as of September 30, 2010,the results of operations for the nine months and three months ended September 30, 2010, and cash flows for the nine months ended September 30, 2010. These financial statements should be read in conjunction with the audited financial statements and notes thereto contained in the Company's annual report on Form 10-K for the year ended December 31, 2009. There have been no updates or changes to our audited financial statements for the year ended December 31, 2009. The results of operations for the nine months ended September 30, 2010 are not necessarily indicative of the results to be expected for the full year.
Going Concern
The Company's financial statements for the nine months ended September 30, 2010 have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities in the normal course of business. The Company reported an accumulated deficit of $1,368,347 as of September 30, 2010. The Company recognized losses of $157,570 from its operational activities during the nine months ended September 30, 2010. These factors raise substantial doubt about the Company's ability to continue as a going concern.
Recent Accounting Pronouncements
There were various accounting standards and interpretations issued during the nine months ended 2010, none of which are expected to have a material impact on the Company's financial position, operations or cash flows.
Note 2: Convertible Promissory Notes
During 2009, the Company issued Convertible Promissory Notes payable to unrelated third parties totaling $100,000 with interest accruing at 8% per annum (paid quarterly) maturing twelve months from date of issuance. The notes were immediately convertible to restricted shares of common stock at $0.10 per share. A beneficial conversion feature (difference between conversion price and the quoted stock price on the date of commitment) embedded in the convertible promissory notes was measured at $100,000 and recorded as a debt discount on the transaction date. As of December 31, 2009, $98,333 of the discount was amortized to interest expense, leaving an unamortized discount of $1,667 in the accompanying financial statements for the year ended December 31, 2009.
On January 15, 2010, all of the holders of the outstanding Convertible Promissory Notes converted these instruments, resulting in the issuance of 1,000,000 shares of Company's common stock.
Note 3: Shareholders' Equity
Common Stock
In January 2010, all of the holders of the outstanding Convertible Promissory Notes totaling $100,000 converted these instruments into the Company’s common stock (see Note 2 above).
We are authorized to issue up to 100,000,000 shares of no par value common stock.
Preferred Stock
We are authorized to issue up to 1,000,000 shares of preferred stock. As a result of this transaction discussed in Note 5 below, Tombstone created two classes of Preferred Stock securities, the Class A Convertible Preferred Stock (Class A) and Class B Convertible Preferred Stock (Class B).
Stock Options
Pursuant to our Employee/Consultant Stock Option Plan, stock options generally are granted with an exercise price equal to the market price of our common stock at the date of grant. Substantially all of the options granted to employees and consultants are exercisable pursuant to an immediate vesting schedule with a maximum contractual term of 5 years. The risk-free interest rate for periods within the expected life of the option is based on the U.S. Treasury bond rate in effect at the time of grant. We do not pay dividends and do not expect to do so in the future. Expected volatilities are based on the historical volatilities of appropriate industry sector index. The expected term of the options granted during 2009 is approximately 3 years calculated using the simplified method.
We use historical volatility of appropriate industry sector index as we believe it is more reflective of market conditions and a better indicator of volatility. We use the simplified calculation of expected life. If we determined that another method used to estimate expected volatility was more reasonable than our current methods, or if another method for calculating these input assumptions was prescribed by authoritative guidance, the fair value calculated for share-based awards could change significantly. Higher volatility and longer expected lives result in an increase to share-based compensation determined at the date of grant.
No additional stock options have been issued during 2010.
Note 4: Income Taxes
The Company incurred net operating losses during the periods shown on the condensed financial statements resulting in a deferred tax asset, which was reserved; therefore the net benefit and expense resulted in $-0- income taxes.
Note 5: Subsequent Event
On October 29, 2010, the Company entered into a Merger Agreement (the “Agreement”) and acquired substantially all the issued and outstanding stock of Hunt Global Resources, Inc. (“Hunt”) in exchange for the issuance of Tombstone shares as follows:
·
|
29,000,000 shares of restricted Common Stock of Tombstone to the holders of Hunt Common Stock and Hunt Preferred Stock;
|
·
|
125,000 shares of a series of Class A Convertible Preferred Stock of Tombstone to certain holders of Hunt Common Stock (having a conversion ratio of one share of Preferred Stock to 208 shares of Common Stock of Tombstone);
|
·
|
125,000 shares of a series of Class B Convertible Preferred Stock of Tombstone to the “Controlling Stockholders” of Hunt Common Stock (having a conversion ratio of one share of Preferred Stock for 248 shares of Common Stock of Tombstone and having a quarterly dividend of $0.56 per share); and
|
·
|
A reserve for issuance of an additional 10,265,999 additional shares of Tombstone Common Stock for the exercise of Tombstone stock options for 1,689,999 shares of Tombstone Common Stock that have been extended for two years and the exercise of Hunt warrants for 8,576,000 shares of Hunt Common Stock.
|
Upon completion of the acquisition, the existing Hunt stockholders will own approximately 94.6% of the issued and outstanding stock of Tombstone on a fully diluted as-converted basis. As a result, Hunt stockholders and management will own a controlling interest in the combined company. Consequently, for accounting purposes, the transaction will be accounted for as a reverse acquisition, with Hunt as the acquirer. Subsequent to the consummation of the transaction, the historical financial statements of Hunt will become the historical financial statements of the combined company and the assets and liabilities of Tombstone will be accounted for as required under the purchase method of accounting. The results of operations of Tombstone will be included in the consolidated financial statements from the closing date of acquisition.
The purchase price is assumed to be equal to Tombstone book value since Tombstone had limited assets and operations, and no goodwill is recorded on the transaction. The amount ascribed to the shares issued to the Hunt members represents the net book value of Tombstone at the date of closing.
The accompanying proforma condensed consolidated financial statements are unaudited and illustrate the effect of Tombstone’s reverse acquisition (“Pro Forma”) of Hunt. The proforma condensed consolidated balance sheet as of September 30, 2010 is based on the historical balance sheets of Hunt and Tombstone as of those dates and assumes the acquisition took place on each of those respective dates. The pro forma condensed consolidated statements of operations for the nine months ended September 30, 2010 are based on the historical statements of operations of Hunt and Tombstone for those periods. The proforma condensed consolidated statements of operations assume the acquisition took place on January 1, 2010.
The proforma condensed consolidated financial statements may not be indicative of the actual results of the acquisition. In particular, the pro forma condensed consolidated financial statements are based on management’s current estimate of the allocation of the purchase price, the actual allocation of which may differ.
The accompanying proforma condensed consolidated financial statements should be read in connection with the historical financial statements of Hunt and Tombstone, including the related notes, and other financial information included in the Form 8-K filing made on November 5, 2010.
TOMBSTONE TECHNOLOGIES, INC.
|
|
PROFORMA CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
|
|
AS OF SEPTEMBER 30, 2010
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjustments
|
|
|
|
|
|
|
|
Tombstone
|
|
|
Hunt
|
|
|
Debit
|
|
|
Credit
|
|
|
|
Pro Forma
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
1,176 |
|
|
$ |
58,589 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
$ |
59,765 |
|
Accounts receivable
|
|
|
- |
|
|
|
37,000 |
|
|
|
|
|
|
|
|
|
|
|
|
37,000 |
|
Related party receivables
|
|
|
- |
|
|
|
338,844 |
|
|
|
|
|
|
|
|
|
|
|
|
338,844 |
|
Prepaid royalties to related parties
|
|
|
- |
|
|
|
519,560 |
|
|
|
|
|
|
|
|
|
|
|
|
519,560 |
|
Intercompany receivables
|
|
|
- |
|
|
|
49,965 |
|
|
|
|
|
|
|
49,965 |
|
[4] |
|
|
- |
|
Prepaid rent and other
|
|
|
- |
|
|
|
4,702 |
|
|
|
|
|
|
|
|
|
|
|
|
4,702 |
|
Total current assets
|
|
|
1,176 |
|
|
|
1,008,660 |
|
|
|
|
|
|
|
|
|
|
|
|
959,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
- |
|
|
|
944,634 |
|
|
|
|
|
|
|
2,620 |
|
|
|
|
944,634 |
|
Investments
|
|
|
- |
|
|
|
35,000 |
|
|
|
|
|
|
|
|
|
|
|
|
35,000 |
|
Surface mining rights and royalty agreement
|
|
|
- |
|
|
|
3,696,177 |
|
|
|
|
|
|
|
|
|
|
|
|
3,696,177 |
|
Other assets
|
|
|
- |
|
|
|
17,184 |
|
|
|
|
|
|
|
|
|
|
|
|
17,184 |
|
Total assets
|
|
$ |
1,176 |
|
|
$ |
5,701,655 |
|
|
$ |
- |
|
|
$ |
49,965 |
|
|
|
$ |
5,652,866 |
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
10,507 |
|
|
$ |
507,240 |
|
|
$ |
- |
|
|
|
|
|
|
|
$ |
517,747 |
|
Indebtedness to acquisition candidate
|
|
|
49,965 |
|
|
|
- |
|
|
|
49,965 |
[4] |
|
|
|
|
|
|
|
- |
|
Accrued expenses and other current liabilities
|
|
|
- |
|
|
|
1,324,635 |
|
|
|
599,081 |
[3] |
|
|
210,000 |
|
[3] |
|
|
935,554 |
|
Related party liabilities
|
|
|
- |
|
|
|
1,308,836 |
|
|
|
|
|
|
|
|
|
|
|
|
1,308,836 |
|
Current portion of long term debt/capital leases
|
|
|
- |
|
|
|
3,827,350 |
|
|
|
|
|
|
|
|
|
|
|
|
3,827,350 |
|
Total current liabilities
|
|
|
60,472 |
|
|
|
6,968,060 |
|
|
|
|
|
|
|
|
|
|
|
|
6,589,487 |
|
Long term debt
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
Total liabilities
|
|
|
60,472 |
|
|
|
6,968,060 |
|
|
|
|
|
|
|
|
|
|
|
|
6,589,487 |
|
Stockholders' deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
|
|
74,360 |
|
|
|
74,360 |
[1] |
|
|
|
|
|
|
|
- |
|
Series A Preferred Stock
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
1,250 |
|
[2] |
|
|
1,250 |
|
Series B Preferred Stock
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
1,250 |
|
[2] |
|
|
1,250 |
|
Common stock
|
|
|
1,055,775 |
|
|
|
140,704 |
|
|
|
140,704 |
[1] |
|
|
|
|
|
|
|
1,055,775 |
|
Additional paid in capital
|
|
|
253,275 |
|
|
|
13,556,986 |
|
|
|
1,213,277 |
[2] |
|
|
215,064 |
|
[1] |
|
|
13,201,128 |
|
|
|
|
|
|
|
|
|
|
|
|
210,000 |
[3] |
|
|
599,081 |
|
[3] |
|
|
|
|
Accumulated deficit
|
|
|
(1,368,346 |
) |
|
|
(15,038,455 |
) |
|
|
157,570 |
[5] |
|
|
1,210,777 |
|
[2] |
|
|
(15,196,024 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,332 |
|
[6] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,332 |
[7] |
|
|
157,570 |
|
[7] |
|
|
|
|
Total stockholders' deficit
|
|
|
(59,296 |
) |
|
|
(1,266,404 |
) |
|
|
|
|
|
|
|
|
|
|
|
(936,621 |
) |
Total liabilities and stockholders' deficit
|
|
$ |
1,176 |
|
|
$ |
5,701,655 |
|
|
$ |
2,454,289 |
|
|
$ |
2,454,289 |
|
|
|
$ |
5,652,866 |
|
Shares Outstanding
|
|
|
4,878,000 |
|
|
|
29,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
33,878,000 |
|
TOMBSTONE TECHNOLOGIES, INC.
|
PROFORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Adjustments
|
|
|
|
|
Tombstone
|
|
|
Hunt
|
|
Debit
|
|
Credit
|
|
Pro Forma
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
$ |
- |
|
|
$ |
- |
|
|
|
$ |
- |
|
$ |
- |
Cost of sales
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
89,024 |
|
|
|
2,773,109 |
|
|
|
|
89,024 |
[5] |
|
2,773,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
(89,024 |
) |
|
|
(2,773,109 |
) |
|
|
|
|
|
|
(2,773,109) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense)
|
|
|
(1,667 |
) |
|
|
45 |
|
|
|
|
1,667 |
[5] |
|
45 |
Other
|
|
|
(523 |
) |
|
|
(550,507 |
) |
|
|
|
523 |
[5] |
|
(550,507 |
Loss from asset valuation
|
|
|
(66,356 |
) |
|
|
8,000 |
|
|
|
|
66,356 |
[5] |
|
8,000 |
Cost of recapitalization
|
|
|
- |
|
|
|
- |
|
9,332 |
[6] |
|
|
|
|
(9,332) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
(157,570 |
) |
|
|
(3,315,571 |
) |
|
|
|
|
|
|
(3,324,903) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(157,570 |
) |
|
|
(3,315,571 |
) |
|
|
|
|
|
$ |
(3,324,903) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
|
- |
|
|
|
(493,450 |
) |
210,000 |
[8] |
|
493,450 |
[8] |
|
(210,000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stock
|
|
$ |
(157,570 |
) |
|
$ |
(3,809,021 |
) |
|
|
|
|
|
$ |
(3,534,903) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
$ |
(0.10) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
4,878,000 |
|
|
|
29,000,000 |
|
|
|
|
|
|
|
33,878,000 |
TOMBSTONE TECHNOLOGIES, INC.
|
|
PROFORMA ADJUSTMENTS (UNAUDITED)
|
|
AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
|
|
|
|
|
|
|
|
|
|
|
DR
|
|
|
CR
|
|
Proforma Adjustment [1]
|
|
|
|
|
|
|
Preferred stock
|
|
$ |
74,360 |
|
|
|
|
Common stock
|
|
|
140,704 |
|
|
|
|
Additional paid in capital
|
|
|
|
|
|
$ |
215,064 |
|
To eliminate the historical equity accounts of Hunt
|
|
$ |
215,064 |
|
|
$ |
215,064 |
|
Proforma Adjustment [2]
|
|
|
|
|
|
|
|
|
Series A Preferred Stock
|
|
|
|
|
|
$ |
1,250 |
|
Series B Preferred Stock
|
|
|
|
|
|
|
1,250 |
|
Additional Paid In Capital
|
|
$ |
1,213,277 |
|
|
|
|
|
Accumulated Deficit
|
|
|
|
|
|
|
1,210,777 |
|
To recognize the recapitalization of Hunt with existing and newly issued shares of Tombstone
|
|
$ |
1,213,277 |
|
|
$ |
1,213,277 |
|
Proforma Adjustment [3]
|
|
|
|
|
|
|
|
|
Accrued expenses and other current liabilities
|
|
|
599,081 |
|
|
$ |
210,000 |
|
Additional Paid In Capital
|
|
$ |
210,000 |
|
|
|
599,081 |
|
To recognized dividends related to Tombstone Series A and B preferred stock and reverse existing Hunt accrued dividends
|
|
$ |
809,081 |
|
|
$ |
809,081 |
|
Proforma Adjustment [4]
|
|
|
|
|
|
|
|
|
Indebtedness to acquisition candidate
|
|
$ |
49,965 |
|
|
|
|
|
Intercompany receivables
|
|
|
|
|
|
|
49,965 |
|
Eliminate advances made to Tombstone
value to the Company
|
|
$ |
49,965 |
|
|
$ |
49,965 |
|
Proforma Adjustment [5]
|
|
|
|
|
|
|
|
|
Accumulated Deficit
|
|
$ |
157,570 |
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
$ |
89,024 |
|
Interest expense
|
|
|
|
|
|
|
1,667 |
|
Other
|
|
|
|
|
|
|
523 |
|
Loss from asset valuation
|
|
|
|
|
|
|
66,356 |
|
To recognize the elimination of Tombstone net loss for the year ended December 31, 2009
|
|
$ |
141,760 |
|
|
$ |
141,760 |
|
Proforma Adjustment [6]
|
|
|
|
|
|
|
|
|
Cost of Recapitalization
|
|
$ |
9,332 |
|
|
|
|
|
Accumulated Deficit
|
|
|
|
|
|
$ |
9,332 |
|
To recognize the net liabilities of Tombstone assumed in the Recapitalization
|
|
$ |
9,332 |
|
|
$ |
9,332 |
|
Proforma Adjustment [7]
|
|
|
|
|
|
|
|
|
To recognize the effect of income and expense adjustments on accumulated deficit
|
|
$ |
9,332 |
|
|
$ |
157,570 |
|
Proforma Adjustment [8]
|
|
|
|
|
|
|
|
|
To recognize the effect on EPS of newly issued Tombstone Preferred Stock and eliminate dividends from Hunt Preferred
|
|
$ |
210,000 |
|
|
$ |
493,450 |
|
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our unaudited financial statements and notes thereto included herein. In connection with, and because we desire to take advantage of, the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, we caution readers regarding certain forward looking statements in the following discussion and elsewhere in this report and in any other statement made by, or on our behalf, whether or not in future filings with the Securities and Exchange Commission. Forward-looking statements are statements not based on historical information and which relate to future operations, strategies, financial results or other developments. Forward looking statements are necessarily based upon estimates and assumptions that are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control and many of which, with respect to future business decisions, are subject to change. These uncertainties and contingencies can affect actual results and could cause actual results to differ materially from those expressed in any forward looking statements made by, or on our behalf. We disclaim any obligation to update forward-looking statements.
The independent registered public accounting firm's report on the Company's financial statements as of December 31, 2009, and for each of the years in the two-year period then ended, includes a "going concern" explanatory paragraph, that describes substantial doubt about the Company's ability to continue as a going concern.
PLAN OF OPERATIONS
On October 29, 2010, the Company entered into a Merger Agreement and acquired substantially all the issued and outstanding stock of Hunt in exchange for the issuance of Tombstone shares. See Note 5 above for additional details of this transaction and the related proforma financial statements. As a result, the combined company is now focused on the mining of aggregates (principally sand and gravel). For further details of our plan of operations, please refer to our Form 8-K filed on November 5, 2010.
RESULTS OF OPERATIONS
For the Three Months Ended September 30, 2010 Compared to the Three Months Ended September 30, 2009
During the three months ended September 30, 2010 and September 30, 2009, the Company recognized very little revenues from its operational activities.
During the three months ended September 30, 2010, we incurred $26,072 in selling and general administrative expenses compared to $29,198 during the three months ended September 30, 2009. The decrease of $3,126 was a result of the decrease in our activities in operations.
During the three months ended September 30, 2010, we recognized a net loss of $192,621compared to $78,954for the three months ended September 30, 2009. The increase of $13,667 was a result of the writeoff of intangible assets ($66,356) partially offset by a decrease of $3,126 in general and administrative expenses and $49,863 in interest expenses as a result of the conversion of the convertible promissory notes.
For the Nine Months Ended September 30, 2010 Compared to the Nine Months Ended September 30, 2009
During the nine months ended September 30, 2010 and September 30, 2009, the Company recognized very little revenues from its operational activities.
During the nine months ended September 30, 2010, we incurred $89,024 in selling and general administrative expenses compared to $157,413 during the nine months ended September 30, 2009. The decrease of $68,389 was a result of the decrease in our activities in operations.
During the nine months ended September 30, 2010, we recognized a net loss of $157,570 compared to $227,788 for the nine months ended September 30, 2009. The decrease of $70,218 was a result of the decreases of selling and general and administrative expenses of $67,798 combined with a decrease of $68,609 in interest expenses as a result of the conversion of the convertible promissory notes, partially offset by a $66,356 impairment recorded against our intangible assets.
LIQUIDITY AND CAPITAL RESOURCES
At September 30, 2010, we had total current assets of $1,176 consisting solely of cash on hand. At September 30, 2010, we had total current liabilities of $60,472, consisting of accounts payable of $10,507 and an advance from our merger partner of $49,965. At September 30, 2010, we had a working capital deficit of $59,296.
Net cash used in operating activities during the nine months ended September 30, 2010 was $4,339, compared to net cash used in operating activities during the nine months ended September 30, 2009 of $68,623. Our operations have been significantly reduced in anticipation of the merger with Hunt
During the nine months ended September 30, 2010 there was no cash used or received in investing activities. During the nine months ended September 30, 2009, $14,553 was used in investing activities, in the purchase of our software.
During the nine months ended September 30, 2010, we used $1,925 from our financing activities compared to $98,291provided from our financing activities during the three months ended September 30, 2009. In 2009, we received $100,000 related to a convertible note.
During the nine months ended September 30, 2010, Hunt advanced the Company funds totaling $49,965 to funds minimal operations.
On January 15, 2010, all of the holders of the outstanding Convertible Promissory Notes totaling $100,000 converted these instruments in exchange for the issuance of 1,000,000 shares of Company's common stock.
Need for Additional Financing
Just prior to the closing of the Hunt transaction on October 29, 2010, Hunt raised an approximately $460,000 in equity capital via the sale of its common stock. In addition, Hunt has applied for a $10.9 million bank loan that will be 70% guaranteed by the United States Department of Agriculture (the “USDA Loan”). Under the proposed terms of the loan agreement, approximately $3.5 million will be used to refinance existing debt, $6.7 million will be used for equipment purchases and working capital and $600,000 in closing costs. The loan is for a term of 20 years with payment of interest only in year one then amortizing monthly with principal and interest payments the remaining term of the loan. The interest rate is prime plus 2.25% and is subject to change quarterly. The loan would be personally guaranteed by Jewel and Lisa Hunt, the principal stockholders in the Company. There can be no assurance Hunt will receive such loan.
We believe the recent equity raise will fund our near term cash flow needs. Should we successfully obtain the USDA Loan, we should have sufficient capital to fund our operations to revenue stage in late 2011. Should we not be profitable at that point, we will have to seek loans or equity placements to cover such cash needs. No other commitments to provide additional funds have been made by our management or other stockholders. Accordingly, there can be no assurance that any additional funds will be available to us to allow it to cover our expenses as they may be incurred.
ITEM 3. QUANTATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
The current loans on Hunt’s books are in default and are subject to high interest rates. Should Hunt successfully close the USDA Loan discussed above, approximately $3.5 million of the proceeds will be used to retire the existing debt obligations. Should Hunt successfully complete this refinancing of debt, its financial condition will be improved and the cost of capital will be reduced via a more favorable interest rate.
ITEM 4. CONTROLS AND PROCEDURES
Disclosures Controls and Procedures
We have adopted and maintain disclosure controls and procedures (as such term is defined in Rules 13a 15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act, is recorded, processed, summarized and reported within the time periods required under the SEC's rules and forms and that the information is gathered and communicated to our management, including our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), as appropriate, to allow for timely decisions regarding required disclosure.
As required by SEC Rule 15d-15(b), Messrs. Sharp and Bingham our Chief Executive Officer and Acting Chief Financial Officer for the quarter ended September 30, 2010, carried out an evaluation under the supervision and with the participation of our management, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 15d-14 as of the end of the period covered by this report. Based on the foregoing evaluation, Messrs. Sharp and Bingham have concluded that our disclosure controls and procedures are effective in timely alerting them to material information required to be included in our periodic SEC filings and to ensure that information required to be disclosed in our periodic SEC filings is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure as a result of the deficiency in our internal control over financial reporting discussed below.
There was no change in our internal control over financial reporting that occurred during the fiscal quarter ended September 30, 2010, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
ITEM 1A. RISK FACTORS
See risk factors included in Form 8-K filed on November 5, 2010 for new risk factors associated with the Hunt acquisition.
ITEM 2. CHANGES IN SECURITIES
The Company did not make any unregistered sales of its securities from July 1, 2010 through September 30, 2010. It did create two new classes of Preferred Stock in October 2010, in conjunction with the Hunt transaction. See Note 5 above.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
NONE
ITEM 4. RESCINDED AND RESERVED.
ITEM 5. OTHER INFORMATION
ITEM 6. EXHIBITS
The following is a complete list of exhibits filed as part of this Form 10-Q. Exhibit numbers correspond to the numbers in the Exhibit Table of Item 601 of Regulation S-K.
Exhibit 31.1 Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
Exhibit 31.2 Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
Exhibit 32.1 Certification of Principal Executive Officer pursuant to
Section 906 of the Sarbanes-Oxley Act
Exhibit 32.2 Certification of Principal Financial Officer pursuant to
Section 906 of the Sarbanes-Oxley Act
SIGNATURES
Pursuant to the requirements of Section 12 of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
TOMBSTONE TECHNOLOGIES, INC.
|
By: /s/ George T. Sharp
|
|
George T. Sharp, Chief Executive
|
|
Officer and Director (Principal Executive Officer)
|
|
|
|
|
|
By: /s/John N. Bingham |
|
John N. Bingham
Acting Chief Financial Officer
|
|
|
|
|
Date: November 15, 2010 |
|