California
|
4700
|
68-0406331
|
||
(State
or other jurisdiction of
incorporation
or organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
No.)
|
CALCULATION
OF REGISTRATION FEE
|
|||||||||||||
Title of each class of securities
to be registered
|
|
Amount to be
Registered (1)
|
|
Proposed Maximum
Offering Price Per
Security (2)
|
|
Proposed Maximum
Aggregate Offering
Price
|
|
Amount of
Registration Fee
|
|
||||
Common
Stock, no par value per share
|
3,212,000
|
(3)
|
$
|
0.76
|
$
|
2,441,120
|
$
|
74.94
|
|||||
Common
Stock, no par value per share
|
803,000
|
(4)
|
$
|
0.76
|
$
|
610,280
|
$
|
18.74
|
|||||
Common
Stock, no par value per share
|
803,000
|
(5)
|
$
|
0.76
|
$
|
610,280
|
$
|
24.65
|
|||||
Common
Stock, no par value per share
|
3,575,028
|
(6)
|
$
|
0.76
|
$
|
2,717,021
|
$
|
83.41
|
|||||
Total
|
8,393,028
|
$
|
6,378,701
|
$
|
201.74
|
Page
|
|
Prospectus
Summary
|
1
|
Risk
Factors
|
3
|
Forward-Looking
Statements
|
12
|
Use
of Proceeds
|
12
|
Selling
Stockholders
|
12
|
Plan
of Distribution
|
15
|
Market
for Common Equity and Related Stockholder Matters
|
16
|
Description
of Business
|
18
|
Management's
Discussion and Analysis or Plan of Operation
|
23
|
Description
of Property
|
31
|
Legal
Proceedings
|
31
|
Management
|
31
|
Executive
Compensation
|
33
|
Certain
Relationships and Related Transactions
|
35
|
Security
Ownership of Certain Beneficial Owners and Management
|
35
|
Description
of Securities
|
35
|
Disclosure
of Commission's Position on Indemnification for Securities Act Liabilities
|
36
|
Legal
Matters
|
36
|
Experts
|
37
|
Changes
in Accountants
|
|
Additional
Information
|
|
Financial
Statements
|
F-1
|
Common
stock outstanding before the offering
|
49,167,443
shares
|
|
Common
stock offered by selling stockholders
|
Up
to 8,393,028 shares, including the following:
|
|
|
||
-
|
up
to 3,212,000 shares of common stock that have already been issued
to the
selling stockholders,
|
|
|
||
-
|
up
to 1,606,000 shares of common stock issuable upon the exercise
of Series A
and Series B common stock purchase
warrants,
and
|
|
-
|
up
to 3,575,028 shares of common stock issued to certain of the
selling
stockholders in private transactions.
|
|
This
number represents 17.08% of our current outstanding
stock.
|
||
Common
stock to be outstanding after the offering
|
Up
to 50,773,443 shares.
|
|
Use
of proceeds
|
We
will not receive any proceeds from the sale of the common stock.
However,
we will receive the sale price of any common stock we sell to
the selling
stockholder upon the exercise of the Series A and Series B common
stock
purchase warrants, and common stock purchase warrants issued
to certain of
the selling stockholders in private transactions. We expect to
use the
proceeds received from the exercise of the warrants, if any,
for general
working capital purposes.
|
|
Over-The-Counter
Bulletin Board Symbol
|
TVLS.OB
|
Name
|
|
Total
Shares Owned
and/or Issuable
Upon Exercise of
Warrants Before
Offering
|
|
Percentage
of Common
Stock,
Assuming
Full Exercise
|
|
Number of
Shares
Offered for
Sale
|
|
Number of Shares
Owned After
Completion of
Offering (1)
|
|
Percentage of Common
Stock Owned After
Completion of Offering (2)
|
|
|||||
Whalehaven
Capital Fund Limited (3)
|
960,000
|
1.94
|
%
|
960,000
|
---
|
---
|
||||||||||
Nite
Capital, L.P. (4)
|
480,000
|
*
|
480,000
|
---
|
---
|
|||||||||||
Crescent
International (5)
|
720,000
|
1.46
|
% |
720,000
|
---
|
--- | ||||||||||
ICON
Capital (6)
|
240,000
|
*
|
180,000
|
---
|
---
|
|||||||||||
Jerome
Belson (7)
|
360,000
|
*
|
360,000
|
---
|
---
|
|||||||||||
Daniel
J. Walsh (8)
|
240,000
|
*
|
240,000
|
---
|
---
|
|||||||||||
Martin
Beck (9)
|
120,000
|
*
|
120,000
|
---
|
---
|
|||||||||||
Kevin
J. Martin (10)
|
240,000
|
*
|
240,000
|
---
|
||||||||||||
Paul
Becker (11)
|
180,000
|
*
|
180,000
|
---
|
---
|
|||||||||||
Susan
Brauser (12)
|
240,000
|
*
|
240,000
|
---
|
---
|
|||||||||||
Scott
Eagle (13)
|
180,000
|
*
|
180,000
|
---
|
---
|
|||||||||||
Barry
Berger (14)
|
150,000
|
*
|
150,000
|
---
|
---
|
|||||||||||
Kevin
W. Hurley and JeanineHurley (15)
|
120,000
|
*
|
120,000
|
---
|
---
|
|||||||||||
Steven
Kelley (16)
|
48,000
|
*
|
48,000
|
---
|
---
|
|||||||||||
Robert
Karsten (17)
|
300,000
|
*
|
300,000
|
---
|
---
|
|||||||||||
E
Gerald Kay (18)
|
240,000
|
240,000
|
---
|
---
|
||||||||||||
William
Alverson(19)
|
15,182,328
|
30.9
|
%
|
1,052,545
|
14,129,783
|
28.8
|
%
|
|||||||||
Katherine
West(19)
|
15,182,328
|
30.9
|
%
|
590,340
|
14,129,783
|
28.8
|
%
|
|||||||||
Kevin
Adams(19)
|
1,860,000
|
3.79
|
%
|
1,250,000
|
610,000
|
1.2
|
%
|
|||||||||
Produce
Center Profit Sharing(20)
|
450,000
|
*
|
300,000
|
150,000
|
*
|
|||||||||||
Jeffrey
Juergens(19)
|
857,143
|
2.32
|
% * |
357,143
|
---
|
---
|
||||||||||
Chris
Markley(19)
|
25,000
|
*
|
25,000
|
---
|
---
|
Year
Ended December 31, 2007
|
|||||||
High
|
Low
|
||||||
Quarter
ended September 30, 2007
|
$
|
0.80
|
$
|
0.47
|
|||
Quarter
ended June 30, 2007
|
$
|
1.04
|
$
|
0.70
|
|||
Quarter
ended March 31, 2007
|
$
|
1.17
|
$
|
0.81
|
|||
Year
Ended December 31 2006
|
|||||||
|
High
|
Low
|
|||||
Quarter
ended December 31, 2006
|
$
|
1.13
|
$
|
0.80
|
|||
Quarter
ended September 30, 2006
|
$
|
0.89
|
$
|
0.45
|
|||
Quarter
ended June 30, 2006
|
$
|
1.52
|
$
|
0.69
|
|||
Quarter
ended March 31, 2006
|
$
|
1.39
|
$
|
0.37
|
|||
Year
Ended December 31, 2005
|
|||||||
|
High
|
Low
|
|||||
Quarter
ended December 31, 2005
|
$
|
0.34
|
$
|
0.23
|
|||
Quarter
ended September 30, 2005
|
$
|
0.58
|
$
|
0.28
|
|||
Quarter
ended June 30, 2005
|
$
|
0.62
|
$
|
0.37
|
|||
Quarter
ended March 31, 2005
|
$
|
0.78
|
$
|
0.55
|
2007
|
||||||||
NUMBER
OF SHARES
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
|||||||
Outstanding, beginning of period | 4,137,600 | $ | 0.53 | |||||
Granted | 310,000 | 1.39 | ||||||
Exercised | -- | -- | ||||||
Forfeited and expired | -- | -- | ||||||
Outstanding, end of period | 4,447,600 | $ | 0.53 | |||||
Options exercisable, end of period | 843,000 | $ | 0.53 | |||||
Weighted average fair value of options granted during the year | $ | 0.18 |
OPTIONS
OUTSTANDING
|
OPTIONS
EXERCISABLE
|
||||
WEIGHTED-
|
|||||
AVERAGE
|
|||||
REMAINING
|
|||||
WEIGHTED-
|
WEIGHTED
|
WEIGHTED
|
|||
CONTRACTUAL
|
AVERAGE
|
AVERAGE
|
|||
RANGE
OF EXERCISE
|
NUMBER
|
LIFE
|
EXERCISE
|
NUMBER
|
EXERCISE
|
PRICES
|
OUTSTANDING
|
(IN
YEARS)
|
PRICE
|
EXERCISABLE
|
PRICE
|
$0.50
to $1.50
|
4,447,600
|
4.00
|
$ 0.53
|
843,000
|
$ 0.53
|
Name
|
|
Age
|
|
Position
|
William
M. Alverson
|
42
|
Chief
Executive Officer and Director
|
||
Katharine
West
|
37
|
Executive
Vice President and Director
|
||
Jerry
Galant
|
67
|
|
Chief
Financial Officer
|
|
William
Fawcett
|
52
|
Director
|
Name &
Principal
Position
|
Year
|
Salary ($)
|
Bonus ($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Change in
Pension Value
and
Non-Qualified
Deferred
Compensation
Earnings ($)
|
All
Other
Compensation
($)
|
Total ($)
|
|||||||||||||||||||
William
M.
|
2006
|
180,000
|
--
|
138,000
|
N/A
|
N/A
|
N/A
|
N/A
|
318,000
|
|||||||||||||||||||
Alverson
|
||||||||||||||||||||||||||||
Chief
|
||||||||||||||||||||||||||||
Executive
|
(1
|
)
|
||||||||||||||||||||||||||
Officer,
|
||||||||||||||||||||||||||||
President
|
||||||||||||||||||||||||||||
and
Director
|
||||||||||||||||||||||||||||
2005
|
180,000
|
--
|
220,000
|
N/A
|
N/A
|
N/A
|
N/A
|
400,000
|
||||||||||||||||||||
(2
|
)
|
|||||||||||||||||||||||||||
2004
|
180,000
|
--
|
60,000
|
N/A
|
N/A
|
N/A
|
N/A
|
240,000
|
||||||||||||||||||||
(2
|
)
|
|||||||||||||||||||||||||||
Katherine
|
2006
|
144,000
|
--
|
57,500
|
N/A
|
N/A
|
N/A
|
N/A
|
201,500
|
|||||||||||||||||||
West,
|
||||||||||||||||||||||||||||
Executive
|
||||||||||||||||||||||||||||
Vice
|
(1
|
)
|
||||||||||||||||||||||||||
President
|
||||||||||||||||||||||||||||
and
Director
|
||||||||||||||||||||||||||||
2005
|
120,000
|
--
|
110,000
|
N/A
|
N/A
|
N/A
|
N/A
|
230,000
|
||||||||||||||||||||
(1
|
)
|
|||||||||||||||||||||||||||
2004
|
$
|
88,500
|
--
|
30,000
|
N/A
|
N/A
|
N/A
|
N/A
|
118,500
|
|||||||||||||||||||
(2
|
) |
Option
Awards Stock Awards
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incentive
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plan
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market
|
|
Awards:
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Value
|
|
Number
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
of
|
|
of
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
Unearned
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
or
|
|
Shares,
|
|
|
|
|||||||||
|
|
|
|
|
|
Equity
|
|
|
|
|
|
of
|
|
Units
|
|
Units
|
|
Equity
|
|
|||||||||
|
|
|
|
|
|
Incentive
|
|
|
|
|
|
Shares
|
|
of
|
|
or
|
|
Incentive
|
|
|||||||||
|
|
|
|
|
|
Plan
|
|
|
|
|
|
or
|
|
Stock
|
|
Other
|
|
Plan
|
|
|||||||||
|
|
|
|
|
|
Awards:
|
|
|
|
|
|
Units
|
|
That
|
|
Rights
|
|
Awards:
|
|
|||||||||
|
|
Number
|
|
Number
|
|
Number
|
|
|
|
|
|
of
|
|
Have
|
|
or
|
|
Market
|
|
|||||||||
|
|
of
|
|
of
|
|
of
|
|
|
|
|
|
Stock
|
|
Not
|
|
Other
|
|
or
|
|
|||||||||
|
|
Securities
|
|
Securities
|
|
Securities
|
|
|
|
|
|
That
|
|
Vested
|
|
Rights
|
|
Payout
|
|
|||||||||
|
|
Underlying
|
|
Underlying
|
|
Underlying
|
|
|
|
|
|
Have
|
|
That
|
|
That
|
|
Value
|
|
|||||||||
|
|
Unexercised
|
|
Unexercised
|
|
Unexercised
|
|
Option
|
|
|
|
Not
|
|
Have
|
|
Have
|
|
of
|
|
|||||||||
|
|
Options
|
|
Options
|
|
Unearned
|
|
Exercise
|
|
Option
|
|
Vested
|
|
Not
|
|
Not
|
|
Unearned
|
|
|||||||||
|
|
(#)
|
|
(#)
|
|
Options
|
|
Price
|
|
Expiration
|
|
(#)
|
|
Vested
|
|
Vested
|
|
Shares,
|
|
|||||||||
Name
|
|
Exercisable
|
|
Unexercisab
|
|
(#)
|
|
($)
|
|
Date
|
|
($)
|
|
(#)
|
|
($)
|
|
Units
|
|
|||||||||
William
Alverson
|
100,000
|
N/A
|
N/A
|
0.66
|
8/27/09
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||||
William
|
800,000
|
1,200,000
|
N/A
|
0.50
|
400,000
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||||
Alverson
|
annually
commencing 12/15/10
|
|||||||||||||||||||||||||||
Katherine
|
50,000
|
N/A
|
N/A
|
0.66
|
8/27/09
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||||
West
|
500,000
|
750,000
|
N/A
|
0.66
|
400,000
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||||||||||||||||
Katherine
West
|
annually
commencing 12/15/10
|
Name
|
Number of
Shares
Beneficially
Owned Prior to
Offering
|
|
Percentage of
Class
Beneficially
Owned Prior
to Offering
|
|
|||
William
M. Alverson
|
15,182,328
|
(1)(3)
|
32
|
%
|
|||
Katharine
T. West
|
15,182,328
|
(2)(3)
|
32
|
%
|
|||
Jerry
Galant
|
0
|
0
|
%
|
||||
Kyaw
Myint J.
|
9,376,957
|
19
|
%
|
||||
William
Fawcett
|
0
|
--
|
|||||
All
current directors and named= officers as a group (2 in all)
|
15,182,328
|
32
|
%
|
Balance
Sheet
|
F-2
|
Statements
of Operations
|
F-3
|
Statement
of Stockholders' Equity (deficit)
|
F-4
|
Statements
of Cash Flows
|
F-5
|
Notes
to Financial Statements
|
F-6
- F-13
|
Report
of Independent Registered Public Accounting Firm
|
F-14
|
Balance
Sheet
|
F-15
|
Statements
of Operations
|
F-16
|
Statement
of Stockholders' Equity (deficit)
|
F-17
|
Statements
of Cash Flows
|
F-18
|
Notes
to Financial Statements
|
F-19-
F-29
|
June
30, 2007
|
||||
ASSETS
|
||||
Current
assets
|
||||
Cash
and cash equivalents
|
$
|
2,389,257
|
||
Accounts
receivable
|
3,392,144
|
|||
Prepaid
expenses
|
54,257
|
|||
Total
current assets
|
5,835,658
|
|||
Property
and equipment, net
|
393,468
|
|||
Intangible
assets, net of amortization
|
48,685
|
|||
Other
assets
|
18,970
|
|||
Total
assets
|
$
|
6,296,781
|
||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||
Current
liabilities
|
||||
Accounts
payable
|
$
|
2,962,730
|
||
Deferred
merchant bookings
|
303,939
|
|||
Accrued
salaries
|
67,615
|
|||
Accrued
expenses
|
128,865
|
|||
Accrued
liabilities
|
721,058
|
|||
Loans
from shareholders
|
374
|
|||
Total
current liabilities
|
4,184,581
|
|||
Commitments
|
--
|
|||
Stockholders'
equity
|
||||
Preferred
stock, no par value, 10,000,000 shares authorized; none
issued
|
--
|
|||
Common
stock, no par value, 200,000,000 shares authorized; 49,097,149
shares
issued and outstanding at June 30, 2007
|
14,350,533
|
|||
Stock
issued for deferred compensation
|
(17,500
|
)
|
||
Stock
subscribed not issued, 356,000 shares at June 30, 2007
|
313,501
|
|||
Accumulated
(deficit)
|
(12,534,334
|
)
|
||
Total
stockholders' equity (deficit)
|
2,112,200
|
|||
Total
liabilities and stockholders' equity
|
$
|
6,296,781
|
For
the six
|
For
the three
|
||||||||||||
For
the six
|
months
ended
|
For
the three
|
months
ended
|
||||||||||
months
ended
|
June
30, 2006
|
months
ended
|
June
30, 2006
|
||||||||||
June
30, 2007
|
(revised)
|
June
30, 2007
|
(revised)
|
||||||||||
Revenue
|
$
|
4,723,029
|
$
|
4,736,251
|
$
|
2,250,296
|
$
|
2,553,579
|
|||||
Operating
expenses:
|
|||||||||||||
Selling
and marketing
|
4,040,441
|
2,899,948
|
1,836,660
|
1,419,710
|
|||||||||
General
and administrative
|
1,568,593
|
1,984,524
|
886,108
|
1,017,684
|
|||||||||
Technology
and content
|
131,680
|
82,923
|
106,865
|
25,832
|
|||||||||
Total
operating expenses
|
5,740,714
|
4,967,395
|
2,829,633
|
2,463,226
|
|||||||||
Operating
income/(loss)
|
(1,017,685
|
)
|
(231,144
|
)
|
(579,337
|
)
|
90,353
|
||||||
Interest
income/(expense)
|
37,609
|
--
|
18,986
|
--
|
|||||||||
Gain/(Loss)
on fair value of Warrants and stock purchase rights
|
8,281,373
|
(1,692,611
|
)
|
6,858,989
|
(752,108
|
)
|
|||||||
Other
income/(loss)
|
8,596
|
8.596
|
|||||||||||
Net
Other income/(expense)
|
8,327,578
|
(1,692,611
|
)
|
6,886,571
|
(752,108
|
)
|
|||||||
Income/(Loss)
before income taxes
|
7,309,893
|
(1,923,755
|
)
|
6,307,234
|
(661,755
|
)
|
|||||||
Income
tax provision
|
--
|
--
|
--
|
--
|
|||||||||
Net
income (loss)
|
$
|
7,309,893
|
(1,923,755
|
)
|
6,307,234
|
(661,755
|
)
|
||||||
Net
Income/(Loss) per share
|
|||||||||||||
Basic
|
$
|
0.15
|
$
|
(0.05
|
)
|
$
|
0.13
|
$
|
(0.02
|
)
|
|||
Diluted
|
$
|
0.14
|
$
|
(0.05
|
)
|
$
|
0.12
|
$
|
(0.02
|
)
|
|||
Weighted
average number of common shares-
|
|||||||||||||
Basic
|
48,950,766
|
39,782,316
|
49,027,179
|
41,829,599
|
|||||||||
Diluted
|
53,408,897
|
39,782,316
|
53,485,310
|
41,829,599
|
COMMON STOCK
|
|
|
|||||||||||||||||
Stock
issued
|
Stock
|
Total
|
|||||||||||||||||
For
|
Subscribed
|
Stockholders'
|
|||||||||||||||||
Number
of
|
Deferred
|
not
|
Accumulated
|
Equity
|
|||||||||||||||
Shares
|
Amount
|
Compensation
|
Issued
|
(Deficit)
|
(Deficit)
|
||||||||||||||
Balance
December 31, 2006 (revised)
|
48,772,430
|
$
|
14,071,460
|
$
|
(122,500
|
)
|
$
|
313,501
|
$
|
(19,844,227
|
)
|
$
|
(5,581,766
|
)
|
|||||
Deferred
Compensation Earned
|
--
|
--
|
105,000
|
--
|
--
|
105,000
|
|||||||||||||
Stock
Issued for Cash
|
220
|
200
|
--
|
--
|
--
|
200
|
|||||||||||||
Stock
Issued for Services
|
324,499
|
222,294
|
--
|
--
|
--
|
222,294
|
|||||||||||||
Share
based compensation
|
--
|
56,579
|
--
|
--
|
--
|
56,579
|
|||||||||||||
Net
Income
|
--
|
--
|
--
|
--
|
7,309,893
|
7,309,893
|
|||||||||||||
Balance
June 30, 2007 (Unaudited)
|
49,097,149
|
$
|
14,350,533
|
$
|
(17,500
|
)
|
$
|
313,501
|
$
|
(12,534,334
|
)
|
$
|
2,112,200
|
For
the six months ended
|
|
||||||
|
June
30, 2006
|
||||||
|
|
June
30, 2007
|
(revised)
|
||||
Cash
flows from operating activities:
|
|||||||
Net
Income/ (loss)
|
$
|
7,309,893
|
$
|
(1,923,755
|
)
|
||
Adjustments
to reconcile net loss to net cash used in operating
activities
|
|||||||
Depreciation
and amortization
|
45,913
|
26,358
|
|||||
Share
based compensation
|
56,579
|
||||||
Stock
issued for services
|
222,294
|
499,576
|
|||||
Stock
issued for deferred compensation
|
105,000
|
||||||
Changes
in assets and liabilities
|
|||||||
Decrease
in prepaid expenses
|
22,500
|
(20,000
|
)
|
||||
Increase
in receivables
|
(690,891
|
)
|
(3,648,846
|
)
|
|||
Increase
in accounts payable
|
1,183,981
|
1,944,142
|
|||||
Increase
in deferred merchant bookings
|
303,939
|
--
|
|||||
Increase
in accrued salaries/rent and payroll taxes
|
34,847
|
343,966
|
|||||
Increase/(Decrease)
in accrued liability relating to warrants and other stock purchase
rights
|
(8,281,373
|
)
|
1,692,611
|
||||
|
|||||||
Net
cash provided (used) by operations
|
312,682
|
(1,085,948
|
)
|
||||
|
|||||||
Cash
flows from investing activities:
|
|||||||
Acquisition
of property and equipment
|
(170,505
|
)
|
(71,717
|
)
|
|||
|
|||||||
Net
cash used by investing activities
|
(170,505
|
)
|
(71,717
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Loans
from shareholders
|
--
|
--
|
|||||
Issuance
of common stock for cash
|
200
|
1,774,302
|
|||||
Stock
subscribed but not issued
|
--
|
--
|
|||||
Net
cash provided by financing activities
|
200
|
1,774,302
|
|||||
Increase(Decrease)
in cash and cash equivalents
|
142,377
|
616,637
|
|||||
Cash
and cash equivalents at the beginning of the period
|
2,246,880
|
218,847
|
|||||
Cash
and cash equivalents at the end of the period
|
$
|
2,389,257
|
$
|
835,484
|
|||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Issuance
of stock for services
|
$
|
222,294
|
$
|
499,576
|
|||
Shares
issued for deferred compensation
|
$
|
105,000
|
$
|
--
|
|||
Subscribed
shares issued
|
$
|
--
|
$
|
720,000
|
|||
Share
based compensation
|
$
|
56,579
|
$
|
--
|
|||
Shares
issued for accrued prior year compensation
|
$
|
127,000
|
For
the Three Months Ended June 30, 2007
|
||||||||||
Income
|
Shares
|
Per-share
|
||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||
Net
income
|
$
|
6,307,234
|
||||||||
BASIC
EPS
|
||||||||||
Income
available to common stockholders
|
$
|
6,307,234
|
49,027,179
|
$
|
0.13
|
|||||
Options
|
574,200
|
|||||||||
Warrants
|
3,883,931
|
|||||||||
DILUTED
EPS
|
||||||||||
Income
available to common
|
||||||||||
stockholders
+ assumed conversions
|
$
|
6,307,234
|
53,485,310
|
$
|
0.12
|
For
the Six Months Ended June 30, 2007
|
|
|||||||||
|
|
Income
|
|
Shares
|
|
Per-share
|
|
|||
|
|
(Numerator)
|
|
(Denominator)
|
|
Amount
|
||||
Net
income
|
$
|
7,309,893
|
||||||||
BASIC
EPS
|
||||||||||
Income
available to common stockholders
|
$
|
7,309,893
|
48,950,766
|
$
|
0.15
|
|||||
Options
|
574,200
|
|||||||||
Warrants
|
3,883,931
|
|||||||||
DILUTED
EPS
|
||||||||||
Income
available to common
|
||||||||||
stockholders
+ assumed conversions
|
$
|
7,309,893
|
53,408,897
|
$
|
0.14
|
JUNE
30,
|
|
|||
|
|
2007
|
||
Office
furniture/computers
|
$
|
330,245
|
||
Booking
engine software
|
67,265
|
|||
Web
sites
|
122,944
|
|||
520,454
|
||||
Less:
accumulated depreciation
|
(126,986
|
)
|
||
$
|
393,468
|
2007
|
|||||||
WEIGHTED
|
|||||||
AVERAGE
|
|||||||
EXERCISE
|
|||||||
NUMBER OF SHARES
|
PRICE
|
||||||
Outstanding,
beginning of period
|
4,137,600
|
$
|
0.53
|
||||
Granted
|
310,000
|
1.39
|
|||||
Exercised
|
--
|
--
|
|||||
Forfeited
and expired
|
--
|
--
|
|||||
Outstanding,
end of period
|
4,447,600
|
$
|
0.53
|
||||
Options
exercisable, end of period
|
843,000
|
$
|
0.53
|
||||
Weighted
average fair value of options granted during the year
|
$
|
0.18
|
OPTIONS
OUTSTANDING
|
OPTIONS
EXERCISABLE
|
|||||||||||||||
WEIGHTED-
|
||||||||||||||||
AVERAGE
|
||||||||||||||||
REMAINING
|
WEIGHTED-
|
WEIGHTED
|
||||||||||||||
CONTRACTUAL
|
AVERAGE
|
AVERAGE
|
||||||||||||||
RANGE
OF EXERCISE
|
NUMBER
|
LIFE
|
EXERCISE
|
NUMBER
|
EXERCISE
|
|||||||||||
PRICES
|
OUTSTANDING
|
(IN
YEARS)
|
PRICE
|
EXERCISABLE
|
PRICE
|
|||||||||||
$0.50
to $1.50
|
4,447,600
|
4.00
|
$
|
0.53
|
843,000
|
$
|
0.53
|
/s/
Mendoza Berger & Company, LLP
|
Irvine,
California
|
April
18, 2007 (except for footnote 4, which is date August 14,
2007)
|
December
31,
|
December
31,
|
||||||
2006
(restated)
|
2005
|
||||||
ASSETS
|
|||||||
Current
assets
|
|||||||
Cash
and cash equivalents
|
$
|
2,246,929
|
$
|
218,948
|
|||
Accounts
receivable
|
2,701,253
|
398,827
|
|||||
Prepaid
expenses
|
76,757
|
48,572
|
|||||
Total
current assets
|
5,024,939
|
666,347
|
|||||
Property
and equipment, net
|
267,036
|
138,723
|
|||||
Intangible
assets, net of amortization
|
50,525
|
54,205
|
|||||
Other
assets
|
18,970
|
--
|
|||||
Total
assets
|
$
|
5,361,470
|
$
|
859,275
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||
Current
liabilities
|
|||||||
Accounts
payable
|
$
|
1,743,324
|
$
|
520,457
|
|||
Accrued
salaries
|
75,770
|
46,786
|
|||||
Accrued
expenses
|
128,865
|
128,865
|
|||||
Accrued
liabilities
|
678,559
|
412,258
|
|||||
Accrued
rent
|
34,825
|
35,000
|
|||||
Loans
from shareholders
|
472
|
472
|
|||||
Accrued
liability related to warrants and stock purchase rights
|
8,281,373
|
--
|
|||||
Total
current liabilities
|
10,943,188
|
1,143,838
|
|||||
Commitments
|
--
|
--
|
|||||
Stockholders'
equity
|
|||||||
Preferred
stock, no par value, 10,000,000 shares authorized; none
issued
|
--
|
--
|
|||||
Common
stock, no par value, 50,000,000 shares authorized; 48,772,340
and
34,103,309 shares issued and outstanding at December 31, 2006
and December
31, 2005 respectively
|
14,071,359
|
7,952,026
|
|||||
Stock
issued for deferred compensation
|
(122,500
|
)
|
(356,000
|
)
|
|||
Stock
subscribed not issued, 356,000 shares at December 31, 2006
and 2,584,476
shares at December 31, 2005 respectively
|
313,501
|
834,800
|
|||||
Accumulated
(deficit)
|
(19,844,078
|
)
|
(8,715,389
|
)
|
|||
Total
stockholders' equity (deficit)
|
(5,581,718
|
)
|
(284,563
|
)
|
|||
Total
liabilities and stockholders' equity
|
$
|
5,361,470
|
$
|
859,275
|
For
the Years ended
|
December
31,
|
December
31,
|
|||||
2006
(restated)
|
2005
|
||||||
Revenue
|
$
|
6,932,277
|
$
|
1,942,526
|
|||
Selling
and marketing
|
5,466,958
|
1,853,353
|
|||||
General
and administrative
|
4,119,326
|
3,687,826
|
|||||
Technology
|
198,621
|
277,185
|
|||||
Total
operating expenses
|
9,784,905
|
5,818,364
|
|||||
Operating
loss
|
(2,852,628
|
)
|
(3,875,838
|
)
|
|||
Other
income/(expense)
|
5,312
|
(9,641
|
)
|
||||
Loss
on fair value of warrants
|
|||||||
and
stock purchase rights
|
(8,281,373
|
)
|
--
|
||||
Other
income/(expense)
|
(8,276,061
|
)
|
(9,641
|
)
|
|||
Loss
before income taxes
|
(11,128,689
|
)
|
(3,885,479
|
)
|
|||
Income
tax provision
|
--
|
--
|
|||||
Net
loss
|
$
|
(11,128,689
|
)
|
$
|
(3,885,479
|
)
|
|
Loss
per share- basic and diluted
|
$
|
(0.26
|
)
|
$
|
(0.14
|
)
|
|
Weighted
average number of common shares- basic and diluted
|
42,493,109
|
27,579,406
|
COMMON STOCK
|
Stock
issued
|
Stock
|
Total
|
||||||||||||||||
for
|
Subscribed
|
Stockholders'
|
|||||||||||||||||
Number
of
|
Deferred
|
not
|
Accumulated
|
Equity
|
|||||||||||||||
Shares
|
Amount
|
Compensation
|
Issued
|
(Deficit)
|
(Deficit)
|
||||||||||||||
Balance
at December 31, 2004
|
23,228,633
|
$
|
4,178,663
|
$
|
(621,250
|
)
|
$
|
794,800
|
$
|
(4,829,910
|
)
|
$
|
(477,697
|
)
|
|||||
Stock
issued for services
|
4,430,077
|
1,379,606
|
--
|
--
|
--
|
1,379,606
|
|||||||||||||
Stock
issued for cash
|
4,664,213
|
1,748,632
|
--
|
(590,000
|
)
|
--
|
1,158,632
|
||||||||||||
Stock
issued for note payable to shareholder
|
1,043,911
|
365,359
|
--
|
--
|
--
|
365,359
|
|||||||||||||
Stock
issued for accrued payroll
|
571,429
|
200,000
|
--
|
--
|
--
|
200,000
|
|||||||||||||
Stock
issued for interest
|
27,546
|
9,641
|
--
|
--
|
--
|
9,641
|
|||||||||||||
Stock
issued for assets
|
137,500
|
70,125
|
--
|
--
|
--
|
70,125
|
|||||||||||||
Subscribed
stock not issued to officers
|
|||||||||||||||||||
(1,500,000
shares)
|
--
|
--
|
--
|
330,000
|
--
|
330,000
|
|||||||||||||
Subscribed
stock not issued (857,143 shares)
|
--
|
--
|
--
|
300,000
|
--
|
300,000
|
|||||||||||||
Deferred
compensation earned
|
--
|
--
|
265,250
|
--
|
--
|
265,250
|
|||||||||||||
Net
loss
|
--
|
--
|
--
|
--
|
(3,885,479
|
)
|
(3,885,479
|
)
|
|||||||||||
Balance
December 31, 2005
|
34,103,309
|
$
|
7,952,026
|
$
|
(356,000
|
)
|
$
|
834,800
|
$
|
(8,715,389
|
)
|
$
|
(284,563
|
)
|
|||||
Stock
issued for services
|
3,630,814
|
1,617,501
|
--
|
(414,000
|
)
|
--
|
1,203,501
|
||||||||||||
Stock
issued for cash
|
11,038,307
|
4,233,896
|
--
|
(303,000
|
)
|
--
|
3,930,896
|
||||||||||||
Subscribed
stock not issued to
|
|||||||||||||||||||
officers
(685,965 shares)
|
--
|
--
|
--
|
195,500
|
--
|
195,500
|
|||||||||||||
Subscribed
stock (400 shares)
|
--
|
--
|
--
|
201
|
--
|
201
|
|||||||||||||
Deferred
compensation earned
|
--
|
--
|
233,500
|
--
|
--
|
233,500
|
|||||||||||||
Share
based compensation
|
--
|
267,936
|
--
|
--
|
--
|
267,936
|
|||||||||||||
Net
loss (restated)
|
--
|
--
|
--
|
--
|
(11,128,689
|
)
|
(11,128,689
|
)
|
|||||||||||
Balance
December 31, 2006 (restated)
|
48,772,430
|
$
|
14,071,359
|
$
|
(122,500
|
)
|
$
|
313,501
|
$
|
(19,844,078
|
)
|
$
|
(5,581,718
|
)
|
For
the year
|
For
the year
|
||||||
ended
|
ended
|
||||||
December
31,
|
December
31,
|
||||||
2006
(restated)
|
2005
|
||||||
Cash
flows from operating activities
|
|||||||
Net
loss
|
$
|
(11,128,689
|
)
|
$
|
(3,885,479
|
)
|
|
Adjustments
to reconcile net loss to net
|
|||||||
cash
used in operating activities
|
|||||||
Depreciation
and amortization
|
57,618
|
18,522
|
|||||
Deferred
compensation
|
233,500
|
265,250
|
|||||
Share
based compensation
|
267,936
|
--
|
|||||
Stock
issued for services
|
1,203,501
|
1,379,606
|
|||||
Stock
issued for interest
|
--
|
9,641
|
|||||
Stock
subscribed for compensation
|
195,500
|
330,000
|
|||||
Changes
in assets and liabilities
|
|||||||
Increase
in prepaid expenses
|
(28,185
|
)
|
(35,572
|
)
|
|||
Increase
in receivables
|
(2,302,426
|
)
|
(395,462
|
)
|
|||
Increase
in other assets
|
(18,970
|
)
|
-
|
||||
Increase
in accounts payable
|
1,222,867
|
375,121
|
|||||
(Decrease)Increase
in accrued expenses
|
(175
|
)
|
128,865
|
||||
Increase
in accrued salaries and payroll taxes
|
295,285
|
283,036
|
|||||
Increase
in accrued liability relating
|
|||||||
to
warrants and other stock purchase rights
|
8,281,373
|
--
|
|||||
Net
cash used by operations
|
(1,720,865
|
)
|
(1,526,472
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Acquisition
of property and equipment
|
(182,251
|
)
|
(103,078
|
)
|
|||
Net
cash used by investing activities
|
(182,251
|
)
|
(103,078
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Loans
from shareholders
|
--
|
(259,362
|
)
|
||||
Issuance
of common stock for cash
|
3,930,896
|
1,158,632
|
|||||
Stock
issued for notes payable to shareholders
|
365,359
|
||||||
Stock
subscribed but not issued
|
201
|
300,000
|
|||||
Net
cash provided by financing activities
|
3,931,097
|
1,564,629
|
|||||
Increase(Decrease)
in cash
|
2,027,981
|
(64,921
|
)
|
||||
Cash
at the beginning of the year
|
218,948
|
283,869
|
|||||
Cash
at the end of the year
|
$
|
2,246,929
|
$
|
218,948
|
|||
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|||||||
Issuance
of stock for services
|
$
|
1,203,501
|
$
|
1,379,606
|
|||
Shares
issued for shareholder loan
|
$
|
--
|
$
|
365,359
|
|||
Shares
issued for interest
|
$
|
--
|
$
|
9,641
|
|||
Shares
issued for fixed assets and customer list
|
$
|
--
|
$
|
70,125
|
|||
Subscribed
shares issued
|
$
|
--
|
$
|
590,000
|
|||
Subscribed
shares issued to officers
|
$
|
195,500
|
$
|
330,000
|
|||
Share
based compensation
|
$
|
267,936
|
--
|
||||
Deferred
compensation
|
$
|
233,500
|
$
|
265,250
|
As
of
|
December
31, 2006
|
December
31, 2005
|
|||||
Outstanding
warrants
|
13,257,302
|
2,550,014
|
|||||
Outstanding
options
|
4,317,600
|
3,733,000
|
DECEMBER 31,
2006
|
|
DECEMBER 31,
2005
|
|
||||
Office
furniture/computers
|
$
|
211,270
|
$
|
139,313
|
|||
Booking
engine software
|
57,940
|
28,385
|
|||||
Web
sites
|
80,739
|
||||||
349,949
|
167,698
|
||||||
Less:
accumulated depreciation
|
(82,913
|
)
|
(28,975
|
)
|
|||
$
|
267,036
|
$
|
138,723
|
Issuance
date
|
|
Amount
|
|
Exercise
Price
|
|
Expiration
Date
|
|
|||
Feb.
7, 2006
|
8,000,000
|
$
|
0.50
|
Feb.
21, 2009
|
||||||
Feb.
7, 2006
|
285,716
|
$
|
0.50
|
Feb.
8, 2008
|
||||||
Feb.
21, 2006
|
50,000
|
$
|
0.50
|
Feb.
8, 2008
|
||||||
August
25, 2006
|
275,000
|
$
|
0.80
|
August 25, 2008
|
||||||
Sept.
22, 2006
|
178,572
|
$
|
0.88
|
Sept.
22, 2008
|
||||||
Nov.
16, 2006
|
803,000
|
$
|
0.85
|
Nov.
16, 2011
|
||||||
803,000
|
$
|
1.00
|
Nov.
16, 2011
|
|||||||
Nov.
16, 2006
|
312,200
|
$
|
0.85
|
Nov.
16, 2011
|
2006
|
|
2005
|
|||||||||||
NUMBER OF SHARES
|
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
|
NUMBER OF SHARES
|
|
WEIGHTED
AVERAGE
EXERCISE
PRICE
|
|||||||
Outstanding,
beginning of year
|
3,733,000
|
$
|
0.51
|
150,000
|
$
|
0.66
|
|||||||
Granted
|
405,000
|
0.78
|
3,583,000
|
0.50
|
|||||||||
Exercised
|
(400
|
)
|
0.50
|
--
|
--
|
||||||||
Forfeited
and expired
|
--
|
--
|
--
|
--
|
|||||||||
Outstanding,
end of year
|
4,137,600
|
$
|
0.53
|
3,733,000
|
$
|
0.51
|
|||||||
Options
exercisable, end of year
|
897,000
|
$
|
0.55
|
812,000
|
$
|
0.53
|
|||||||
Weighted
average fair value of options granted during the year
|
$
|
0.01
|
$
|
0.02
|
OPTIONS
OUTSTANDING
|
|
OPTIONS
EXERCISABLE
|
||||||||||||||
AVERAGE
|
||||||||||||||||
REMAINING
|
WEIGHTED-
|
WEIGHTED
|
||||||||||||||
CONTRACTUAL
|
AVERAGE
|
AVERAGE
|
||||||||||||||
RANGE
OF EXERCISE
|
NUMBER
|
LIFE
|
EXERCISE
|
NUMBER
|
EXERCISE
|
|||||||||||
PRICES
|
OUTSTANDING
|
(IN
YEARS)
|
PRICE
|
EXERCISABLE
|
PRICE
|
|||||||||||
$0.50
to $1.15
|
4,137,600
|
4.00
|
$
|
0.53
|
897,000
|
$
|
0.55
|
Net
loss as reported
|
$
|
(3,885,479
|
)
|
|
Less:
stock based employee compensation expense included in reported
net
loss
|
-- | |||
Add:
compensation expense determined under fair value method, net of
tax
|
(101,238
|
)
|
||
$
|
(3,986,717
|
)
|
||
Net
loss per common share, basic and diluted: As reported
|
$
|
(0.14
|
)
|
|
Pro
forma net loss per common share
|
$
|
(0.14
|
)
|
DECEMBER
31, 2006
|
|
DECEMBER
31, 2005
|
|||||
Deferred
tax assets:
|
|||||||
Net
operating loss carry-forward
|
$
|
4,629,000
|
$
|
3,471,000
|
|||
Less:
valuation allowance
|
(4,629,000
|
)
|
(3,471,000
|
)
|
|||
Net
deferred tax assets
|
$ | -- |
$
|
--
|
DECEMBER 31, 2006
|
DECEMBER 31, 2005
|
||||||
Statutory
federal tax (benefit) rate
|
(34.00
|
)%
|
(34.00
|
)%
|
|||
Statutory
state tax (benefit) rate
|
(5.83
|
)%
|
(5.83
|
)%
|
|||
Effective
tax rate
|
(39.83
|
)%
|
(39.83
|
)%
|
|||
Valuation
allowance
|
39.83
|
%
|
39.83
|
%
|
|||
Effective
income tax rate
|
0.00
|
%
|
0.00
|
%
|
2007
|
$
|
222,901
|
||
2008
|
86,040
|
|||
$
|
308,941
|
SEC
registration fee
|
$
|
830.71
|
* | |
Legal
fees and expenses
|
$
|
35,000
|
** | |
Accounting
fees and expenses
|
$
|
15,000
|
** | |
Miscellaneous
expenses
|
$
|
169.29
|
** | |
Total
|
$
|
51,000
|
By:
|
/s/
William M. Alverson
|
William
M. Alverson
|
|
Chief
Executive Officer (Principal
|
|
Executive
Officer)
|
SIGNATURE
|
|
TITLE
|
DATE
|
|
/s/
William M. Alverson
|
Chief
Executive Officer,
|
October
5, 2007
|
||
William
M. Alverson
|
President and Director | |||
/s/
Jerry Galant
|
Chief
Financial Officer
|
October
5, 2007
|
||
Jerry
Galant
|
||||
/s/
Katherine T. West
|
Executive
Vice President
|
October
5, 2007
|
||
Katherine
T. West
|
and Director | |||
|
||||
Director
|
October
5, 2007
|
|||
William
Fawcett
|