SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB/A
(Mark One)
[X] Quarterly report under Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the quarterly period ended June 30, 2005
[ ] Transition report under Section 13 or 15(d) of the Exchange Act
for the transition period from __________ to __________.
Commission File Number: 000-31451
---------
CYBERADS, INC.
--------------
(Exact name of small business issuer as specified in its charter)
Nevada 65-1000634
------------------------------- ------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
370 Amapola Ave. # 202, Torrance, California 90501
--------------------------------------------------------
(Address of principal executive office) (Zip Code)
(561) 672 2193
----------------
(Issuer's telephone number)
Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act 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 such filing requirements for the past 90 days.
Yes XX No
-------- --------
As of August 22, 2005, the number of outstanding shares of the issuer's
common stock, $.001 par value, was 43,781,777 shares.
TRANSITIONAL SMALL BUSINESS DISCLOSURE FORMAT: Yes [ ] No [X]
1
TABLE OF CONTENTS
PART I - FINANCIAL STATEMENTS
ITEM 1. FINANCIAL STATEMENTS ............................................... 3
Consolidated Unaudited Balance Sheet as of June 30, 2005............ 3
Consolidated Unaudited Statements of Operations for the
Quarters ended June 30, 2005 and June 30, 2004............. 4
Consolidated Unaudited Statements of Cash Flows for the
Quarter ended June 30, 2005................................ 5
Notes to Consolidated Financial Statements.......................... 6
ITEM 2. MANAGEMENT'S DISCUSSION & ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS .............................................. 10
ITEM 3. CONTROLS AND PROCEDURES............................................. 11
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.................
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS............................................................ 12
SIGNATURES................................................................... 15
2
CYBERADS, INC.
Consolidated Balance Sheets
June 30, December 31,
2005 2004
----------------- -----------------
Assets
Current asset -
Cash $ 14,467 $ -
Property and equipment, net 14,171 14,171
Marketing rights 210,000
Deposits 8,585 8,585
-------------- --------------
$ 277,223 $ 22,756
============== ==============
Liabilities and Net Capital Deficiency
Current liabilities:
Note Payable $ 294,192 $ 294,192
Accounts payable 804,220 829,222
Accrued payroll and payroll related liabilities 614,143 614,143
Accrued liabilities 39,793 38,993
Payable to related parties 786,555 786,555
Loans payable - convertible debentures 60,000 60,000
-------------- --------------
Total current liabilities 2,598,903 2,623,105
Deferred net revenue 136,142 -
Payable to stockholder 185,664 -
Net Capital Deficiency:
Preferred stock; $.001 par value; authorized 5,000,000 shares, of which
1,000,000 shares has been designated as Series A Convertible, shares issued
and outstanding 835,660 836 836
Common stock; $.001 par value; shares authorized 50,000,000; shares issued
and outstanding 42,456,777 in 2005 (23,225,777 in 2004) 42,457 23,226
Common stock to be issued 440,050 440,050
Additional paid in capital 20,624,133 16,170,085
Retained deficit (23,780,962) (19,234,546)
-------------- --------------
Net capital deficiency (2,673,486) (2,600,349)
-------------- --------------
$ 277,223 $ 22,756
============== ==============
See accompanying notes.
3
CYBERADS, INC.
Consolidated Statements of Operations
Three months ended June 30 Six months ended June 30
----------------------------------- ----------------------------------
2005 2004 2005 2004
---------------- ---------------- ----------------- ---------------
Revenues $ - $ - $ - $ 303,120
Cost of revenues - - - -
------------- ------------ ------------- ------------
Gross profit - - - 303,120
Operating expenses:
Marketing 31,714 - 726,714 -
General and administrative 2,406,187 419,500 3,818,902 524,342
------------- ------------ ------------- ------------
Total operating expenses 2,437,901 419,500 4,545,616 524,342
------------- ------------ ------------- ------------
Net loss from operations (2,437,901) (419,500) (4,545,616) (221,222)
Other income (expenses):
Other income - - - 4,847
Interest expense and financing
costs, net - (6,000) - (6,000)
------------- ------------ ------------- ------------
Total other expenses - (6,000) - (1,153)
------------- ------------ ------------- ------------
Net loss before provision for income taxes (2,437,901) (425,500) (4,545,616) (222,375)
Provision for income taxes 800 - 800 -
----------- ------------ ------------- ------------
Net loss $ (2,438,701) $ (425,500) $ (4,546,416) $ (222,375)
============= ============ ============= ============
Net loss per common share $ (.065) $ (.023) $ (.143) $ (.012)
============= ============ ============ ============
See accompanying notes.
4
CYBERADS, INC.
Consolidated Statements of Cash Flows
Three months ended June 30 Six months ended June 30
----------------------------------- ----------------------------------
2005 2004 2005 2004
---------------- ---------------- ----------------- ---------------
Cash flows from operating activities:
Net loss $ (2,438,701) $ (425,500) $ (4,546,416) $ (222,375)
Adjustment to reconcile net loss to net
cash provided by (used in) operating
activities:
Deferred net revenue 126,142 - 136,142 -
Provision for doubtful accounts 800 - 800 -
Common stock issued in exchange for
services 2,400,279 189,500 4,473,279 189,500
Changes in assets and liabilities:
Receivables - - 20,380
Outstanding checks in excess of
cash in bank - - - 13,567
Accounts payable (20,000) 145,000 (25,002) (172,013)
Accrued liabilities - 6,000 - 69,941
----------- ----------- ------------- ------------
68,520 (85,000) 38,803 (101,000)
Cash flows from investing activities -
Purchase of marketing rights (65,000) - (210,000) -
Cash flows from financing activities:
Principal repayments of note payable - - (11,000)
Advances received from stockholder, net 20 20,000 185,664 47,000
Proceeds from stock options
exercised - 65,000 - 65,000
------------- ------------ ------------- -----------
20 85,000 185,664 101,000
------------- ------------ ------------- ------------
Net change in cash 3,540 - 14,467 -
Cash at beginning of period 10,627 - - -
------------- ----------- ------------- -----------
Cash at end of period $ 14,467 $ - $ 14,467 $ -
============= =========== ============= ===========
See accompanying notes.
5
CYBERADS, INC.
Notes to Consolidated Financial Statements
June 30, 2005
1. Summary of significant accounting policies
------------------------------------------
Business: CyberAds, Inc. ("CyberAds") was incorporated in the state of
Florida on April 12, 2000. In 2004, the Company earned commissions from
selling approved contracts to subscribers for cellular telephone
service. In 2005, management of the Company has devoted their attention
toward seeking profitable products.
Principles of consolidation: The accompanying consolidated financial
statements include the accounts of CyberAds and it's wholly owned
subsidiary IDS. All significant intercompany balances have been
eliminated in consolidation. The operations of IDS are currently
dormant.
Interim reporting: The Company's year-end for accounting and tax
purposes is December 31. In the opinion of Management, the accompanying
consolidated financial statements as of June 30, 2005 and 2004 and for
the three and six months then ended, consisting of only normal
recurring adjustments, except as noted elsewhere in the notes to the
consolidated financial statements, necessary to present fairly its
financial position, results of its operations and cash flows. The
results of operations for the three and six months ended June 30, 2005
and 2004 are not necessarily indicative of the results to be expected
for the full year.
Property and equipment: Property and equipment are stated at cost less
accumulated depreciation. Depreciation is provided for over the
estimated useful life of the assets of five to seven years. Leasehold
improvements are amortized over the lesser of the original term of the
related lease or their estimated useful life.
Marketing rights: Marketing rights are stated at cost and will be
amortized over 10 years, the term of the rights.
Revenue recognition: In 2004, the Company recorded revenue on a "net"
basis when contracts were submitted to master dealers. The phones were
shipped from the dealers to the subscriber and the Company did not bear
the risk of loss on the cellular phone.
Share based payments: The Company uses a fair value based method of
accounting for stock based compensation to employees. The Company also
accounts for stock options and warrants issued to non-employees for
services under the fair value method of accounting.
Net income (loss) per common share: Net income (loss) per common share
is computed by dividing net income (loss) by the weighted average
number of common shares outstanding during the period. The weighted
average number of common stock shares outstanding was 37,297,277 for
the three months ended June 30, 2005 (18,799,403 for the three months
ended June 30, 2004) and 31,754,365 for the six months ended June 30,
2005 (18,562,590 for the six months ended June 30, 2004).
6
CYBERADS, INC.
Notes to Consolidated Financial Statements
June 30, 2005
1. Summary of significant accounting policies (continued)
------------------------------------------------------
Net income (loss) per common share (continued): Convertible debentures,
convertible preferred stock, common stock options, and common stock to
be issued are considered common stock equivalents. Common stock
equivalents have not been included in the computation of diluted loss
per share as the effect on net loss per common share would be
anti-dilutive.
Use of Estimates: The process of preparing financial statements in
conformity with accounting principles generally accepted in the United
States of America requires the use of estimates and assumptions
regarding certain types of assets, liabilities, revenues and expenses.
Accordingly, upon settlement, actual results may differ from estimated
amounts.
2. Operations
----------
During the six months ended June 30, 2005, management of the Company
negotiated to purchase rights to market the Xboard(TM), a jet-powered
personal watercraft. The Company, in turn, has been reselling those
rights to distributors of water sports products. During the six months
ended June 30, 2005, the Company collected $153,450 from the resale of
those rights.
Management also plans to continue restructuring debt, seeking
profitable products, reducing operating expenses, and seeking
additional capital and debt financing until operations achieve
profitability. Management of the Company believes the above actions,
along with other plans, will allow them to continue operations and
ultimately achieve profitability. Until then, the Company is dependent
upon its ability to obtain additional capital and debt financing. The
consolidated financial statements as of June 30, 2005 do not reflect
adjustments relating to the recorded asset amounts, or the amounts of
liabilities that would be necessary should the Company not be able to
continue in existence.
3. Marketing rights
----------------
In March 2005, the Company committed to purchase rights to market the
Xboard(TM), a jet-powered personal watercraft, from Aqua Xtremes, Inc.
aggregating $5,000,000. The term of the rights are for 10 years from
the time the Xboard(TM) is available for market. During the six months
ended June 30, 2005, the Company paid $210,000 toward the purchase
agreement.
4. Note payable
------------
The note payable was due in installments of $5,000 on January 15, 2004
and February 15, 2004, plus interest at the rate of 10% per annum.
Final payment was due March 15, 2004. The note is secured by all of the
Company's accounts receivable, inventories, and computer hardware and
software and is guaranteed by two former officers of the Company. The
Company is currently in default with respect to the agreement.
7
CYBERADS, INC.
Notes to Consolidated Financial Statements
June 30, 2005
5. Accrued liabilities
-------------------
Accrued expenses consisted of the following at:
June 30, December 31,
2005 2004
------------- ----------------
Interest $ 3,993 $ 3,993
California franchise taxes 800 -
Professional fees 35,000 35,000
---------- ----------
$ 39,793 $ 38,993
========== ==========
6. Payable to related parties
--------------------------
Payable to related parties consisted of the following at:
June 30, December 31,
2005 2004
------------- ----------------
Advance due to a corporation owned by a former officer of the
Company, bearing interest at 10% per annum, due on demand and
unsecured $ 54,000 $ 54,000
Advance due to a former officer of the Company, bearing interest at
10% per annum, due on demand and unsecured 732,555 732,555
---------- ----------
$ 786,555 $ 786,555
========== ==========
7. Loans payable - convertible debentures
--------------------------------------
Loans payable - convertible debentures consists of unsecured loans from
two individuals whereby the principal of the note is convertible into
the Company's common stock at the option of the holder. Interest on
borrowings is payable quarterly at a rate of 20% per annum. The notes
were due in installments of $15,000 on November 13, 2003, $13,750 on
December 13, 2003 and January 13, 2004, with final payment due February
13, 2004. The Company is currently in default with respect to the
agreements. The notes are convertible into the Company's common stock
at a conversion rate of 75% of the closing bid price of the Company's
common stock one trading day prior to conversion.
8. Payable to stockholder
----------------------
The payable to stockholder consists of advances from Novanet Media,
Inc. for working capital purposes. The advances are unsecured,
non-interest bearing and due on demand; however, Novanet Media, Inc.
has agreed not to demand repayment of the advances before September
2006 and unless cash is available from a merger, capital stock
exchange, asset acquisition, or other business combination, or from
operations.
8
CYBERADS, INC.
Notes to Consolidated Financial Statements
June 30, 2005
9. Contingencies
-------------
The Company is non-compliant with respect to certain federal and state
payroll related taxes. Included in accrued payroll and payroll related
liabilities for 2005 and 2004 is approximately $540,800 of unpaid
payroll taxes.
10. Common stock transactions
-------------------------
During the six months ended June 30, 2005, the Company issued an
aggregate of 19,231,000 shares of its common stock in exchange for
marketing, management, and consulting services. The share based
payments were valued at the fair value of the services received.
Management estimated the fair value based on the closing bid price of
the Company's common stock on the date of issuance, the historical
trend of the trading prices for its common stock, and the volume of
shares traded. The Company recorded expenses aggregating $2,313,027 as
a result of the share based payments.
11. Stock options
-------------
The Company's stock option activity for options granted to employees
and non-employees is summarized as follows for the three months ended
June 30, 2005:
Fixed Plan
Weighted Weighted
average average
exercise Shares exercise
Shares price exercisable price
--------------- ----------- --------------- -----------
Outstanding at January 1, 2005 1,900,000 $ .513 1,900,000 $.513
===== ============ ====
Expired (200,000) $ 1.00
------------ =====
Outstanding at June 30, 2005 1,700,000 $ .50 1,700,000 $.442
============ ===== ============ ====
The Company's stock option outstanding and exercisable at June 30, 2005
is summarized as follows:
Fixed Plan
Options outstanding Options exercisable
Weighted average Weighted
-----------------------------
Range remaining exercise average
of prices Shares life price Shares exercise price
------------------------- --------------- -------------- ------------- --------------- -----------------
$.04 - $.50 1,200,000 9 mo. $ .21 1,200,000 $ .21
=========== ===== ====== ======
$1.00 - $1.15 500,000 9 mo. $ 1.00 500,000 $ 1.00
======================== ------------ ===== ==== ------------ ====
$.04 - $1.15 1,700,000 9 mo. $ .442 1,700,000 $ .442
============ ========= ===== ====== ========= ======
9
ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
-----------------------------------------------------------------------
OF OPERATIONS:
--------------
Management's discussion and analysis should be read in conjunction with the
financial statements and the notes thereto.
RESULTS OF OPERATIONS
---------------------
Three and six months ended June 30, 2005 compared to the three and six months
--------------------------------------------------------------------------------
ended June 30, 2004:
--------------------
During the three and six months ended June 30, 2005, the Company was
actively seeking companies in which to merge or invest as well as reselling
rights to market the Xboard(TM), a jet-powered personal watercraft.
There were no revenues for the three and six months ended June 30, 2005
compared to revenues of $303,120 for the six months ended June 30, 2004.
Revenues for 2004 consisted of commissions earned from selling contracts to
subscribers for cellular telephone service, however, due to the Company's
limited sales resources limited effort was devoted toward that business. During
the three and six months ended June 30, 2005, the Company resold rights to
market the Xboard(TM) and collected $153,450, however, the equipment is not yet
available. Accordingly, the Company has reported those sales as deferred
revenue.
Marketing expenses for the six months ended June 30, 2005 aggregated
$726,714 compared to no marketing expenses for the six months ended June 30,
2004. Marketing expenses for 2005 consisted of $695,000 of share based payments
relating to the resale of rights to market the Xboard(TM) and $31,714 of other
marketing costs. General & administrative expense for the six months ended June
30, 2005 aggregated $3,818,902 compared to $524,342 for the six months ended
June 30, 2004. The difference of $3,294,560 consisted of share based payments of
$3,778,279 in 2005 for consulting and management expenses incurred in connection
with the Company seeking other companies in which to merge or invest. Share
based payments aggregated $189,500 in 2004 for consulting and management
expenses incurred in connection with the Company seeking other companies in
which to merge or invest.
FINANCIAL POSITION & LIQUIDITY AND CAPITAL RESOURCES
----------------------------------------------------
As of June 30, 2005 compared to December 31, 2004:
--------------------------------------------------
The Company's total assets as of June 30, 2005 were $277,223 compared
to $22,756 as of December 31, 2004. The increase of $254,467 consisted of the
acquisition of $210,000 of rights to market the Xboard(TM) and net cash flow for
the six months ended June 30, 2005.
The Company's current liabilities as of June 30, 2005 were $2,598,903
compared to $2,623,105 as of December 31, 2004. However, total liabilities
aggregated $2,735,045 compared to $2,623,105 as of December 31, 2004. The
increase of $111,904 was due entirely to advances received from a shareholder
for cash flow purposes and to acquire the rights to market the Xboard(TM)
totaling $136,142 and the repayment of accounts payable of $25,002. The
shareholder who provided the advances has agreed not to demand repayment before
September 2006 and unless cash is available from a merger, capital stock
exchange, asset acquisition, or other business combination, or from operations.
10
ITEM 3. CONTROLS AND PROCEDURES
As of June 30, 2005 the Company carried out an evaluation, under the supervision
and with the participation of the Company's management, including the Company's
Chief Executive Officer and President, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to Rule
13a-14 of the Securities Exchange Act of 1934. Based upon that eva1uation, these
principal executive officers and principal financial officer concluded that the
Company's disclosure controls and procedures are effective in timely alerting
them to material information relating to the Company, including its consolidated
subsidiaries, required to be included in the Company's periodic SEC filings.
There have been no significant changes in internal controls or in other factors
that could significantly affect internal controls subsequent to the date of our
most recent evaluation.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
Information Statement pursuant to Regulation 14C is incorporated herein by
reference.
11
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS
Exhibit
Number Description of Document
31.1 Rule 13a-14(a)/15d-14(a) Certification
31.2 Rule 13a-14(a)/15d-14(a) Certification
32.1 Section 1350 Certification
32.2 Section 1350 Certification
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused
this amended report to be signed on its behalf by the undersigned, thereunto
duly authorized.
Date: January 30, 2006 CYBERADS, INC.
By: /s/ JEFF CRISWELL
--------------------------
Jeff Criswell, President
12