These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
|
For
the fiscal year ended December 31, 2009
|
|
or
|
||
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
|
For
the transition period from ______ to ______
|
|
Nevada
|
98-0512515
|
|
(State
of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
|
Large
accelerated filer
¨
|
Accelerated
filer
¨
|
|
Non-accelerated
filer
¨
(Do not check
if a smaller reporting company)
|
Smaller
reporting company
x
|
|
PART
I
|
3
|
|
|
ITEM
1.
|
DESCRIPTION
OF BUSINESS
|
3
|
|
ITEM
1A.
|
RISK
FACTORS.
|
8
|
|
ITEM
1B.
|
UNRESOLVED
STAFF COMMENTS.
|
16
|
|
ITEM
2.
|
DESCRIPTION
OF PROPERTY
|
16
|
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
17
|
|
ITEM
4.
|
RESERVED
|
17
|
|
PART
II
|
17
|
|
|
ITEM
5.
|
MARKET
FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF
EQUITY SECURITIES.
|
17
|
|
ITEM
6.
|
SELECTED
FINANCIAL DATA.
|
18
|
|
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
19
|
|
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
25
|
|
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
25
|
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
25
|
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
25
|
|
ITEM
9B.
|
OTHER
INFORMATION
|
26
|
|
PART
III
|
26
|
|
|
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
26
|
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
28
|
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
31
|
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
33
|
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
34
|
|
PART
IV
|
34
|
|
|
ITEM
15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
34
|
|
ITEM 1.
|
DESCRIPTION OF
BUSINESS
|
|
ITEM 1A.
|
RISK
FACTORS.
|
|
|
·
|
our ability to raise substantial
additional capital to fund the implementation of our business
plan;
|
|
|
·
|
our ability to execute our
business strategy;
|
|
|
·
|
the ability of our services to
achieve market acceptance;
|
|
|
·
|
our ability to manage the
expansion of our operations and any acquisitions we may make, which could
result in increased costs, high employee turnover or damage to customer
relationships;
|
|
|
·
|
our ability to attract and retain
qualified personnel;
|
|
|
·
|
our ability to manage our third
party relationships effectively;
and
|
|
|
·
|
our ability to accurately predict
and respond to the rapid technological changes in our industry and the
evolving demands of the markets we
serve.
|
|
|
·
|
variations in our quarterly
operating results;
|
|
|
·
|
announcements that our revenue or
income are below or that costs or losses are greater than analysts’
expectations;
|
|
|
·
|
general economic
slowdowns;
|
|
|
·
|
sales of large blocks of our
common stock;
|
|
|
·
|
announcements by us or our
competitors of significant contracts, acquisitions, strategic
partnerships, joint ventures or capital
commitments;
|
|
|
·
|
fluctuations in stock market
prices and volumes;
|
|
|
·
|
concern by potential investors
that the large number of shares of common stock which may be sold pursuant
to this prospectus may have a downward effect upon the market price of the
stock; and
|
|
|
·
|
the occurrence of any of the
risks described in this
report.
|
|
ITEM 1B.
|
UNRESOLVED STAFF
COMMENTS.
|
|
ITEM 2.
|
DESCRIPTION OF
PROPERTY
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
|
ITEM 4.
|
RESERVED
|
|
ITEM 5.
|
MARKET FOR COMMON EQUITY, RELATED
STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY
SECURITIES.
|
|
High
|
Low
|
|||||||
|
Year
ended December 31, 2008
|
||||||||
|
First
Quarter
|
$ | 2.47 | $ | 0.75 | ||||
|
Second
Quarter
|
$ | 3.30 | $ | 1.86 | ||||
|
Third
Quarter
|
$ | 3.30 | $ | 2.30 | ||||
|
Fourth
Quarter
|
$ | 2.55 | $ | 0.55 | ||||
|
Year
ended December 31, 2009
|
||||||||
|
First
Quarter
|
$ | 1.80 | $ | 0.33 | ||||
|
Second
Quarter
|
$ | 1.88 | 0.45 | |||||
|
Third
Quarter
|
$ | 0.50 | $ | 0.055 | ||||
|
Fourth
Quarter*
|
$ | 0.30 | $ | 0.017 | ||||
|
Plan Category
|
(a)
Number of Securities
to be Issued Upon
Exercise of
Outstanding Options,
Warrants and Rights
|
(b)
Weighted-Average
Exercise Price of
Outstanding Options,
Warrants and Rights
|
Number of Securities
Remaining Available
for Issuance Under
Equity
Compensation
Plans (Excluding
Securities Reflected
in Column (a)
|
|||||||||
|
Equity
compensation plans approved by our security holders:
|
||||||||||||
|
2008
Equity Incentive Plan(1)
|
4,117,551 | $ | 0.74 | 2,882,449 | ||||||||
|
Equity
compensation plans not approved by our security holders:
|
— | — | — | |||||||||
|
Total
|
4,117,551 | $ | 0.74 | 2,882,449 | ||||||||
|
(1)
|
On September 11, 2008, our Board
of Directors adopted Beyond Commerce’s 2008 Equity Incentive Plan, and on
June 12, 2009 the Board amended the plan to increase the number of shares
of common stock that may be issued under the plan from 3,500,000 to
7,000,000. The amended plan was approved by our stockholders at our
2009 Annual Meeting of stockholders. Effective April 1, 2010,
the Board of Directors further increased the number of shares issuable
under the 2008 Equity Incentive Plan by 10,000,000 to a total of
17,000,000 shares.
|
|
ITEM 6.
|
SELECTED FINANCIAL
DATA.
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET
RISK
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND
SUPPLEMENTARY DATA
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH
ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND
PROCEDURES
|
|
ITEM 9B.
|
OTHER
INFORMATION
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND
CORPORATE GOVERNANCE
|
|
Name
|
Age
|
Position
|
||
|
Robert
McNulty
|
63
|
Chief
Executive Officer and a Director
|
||
|
Mark
V. Noffke
|
54
|
Executive
V.P., Finance and Chief Financial Officer
|
||
|
Jimmy
“Bo” White
|
36
|
Executive
V. P. of Operations
|
||
|
Murray
Williams
|
39
|
Director
|
||
|
Michael
Warsinske
|
47
|
Director
|
||
|
Barry
Falk
|
47
|
Director
|
||
|
Ron
Loveless
|
65
|
Director
|
|
ITEM 11.
|
EXECUTIVE
COMPENSATION
|
|
Name and Principle Position
(in dollars)
|
Fiscal
Year
|
Salary
(1)
|
Bonus
(2)
|
Restricted
Stock
Awards
(3)
|
All Other
Compensation
(4)
|
Total
|
||||||||||||||||
|
Robert
J. McNulty
|
2009
|
$ | 191,192 | - | - | - | $ | 191,192 | ||||||||||||||
|
President
and CEO
|
2008
|
$ | 171,692 | - | - | $ | 171,692 | |||||||||||||||
|
Wendy
Borow-Johnson
|
2009
|
$ | 18,000 | - | $ | - | - | $ | 18,000 | |||||||||||||
|
President—Media
(6)
|
2008
|
$ | 185,538 | $ | 118,125 | - | $ | 303,663 | ||||||||||||||
|
Mark
V. Noffke
|
2009
|
$ | 169,157 | - | - | - | $ | 169,157 | ||||||||||||||
|
Chief
Financial Officer
|
2008
|
$ | 164,927 | - | - | $ | 164,927 | |||||||||||||||
|
Mark
Doumani Sr.
|
2009
|
$ | 13,333 | - | - | - | $ | 13,333 | ||||||||||||||
|
VP
Business Development (5)
|
2008
|
$ | 164,927 | - | $ | 164,927 | ||||||||||||||||
|
Jimmy
“Bo” White (7)
|
2009
|
$ | 100,500 | - | - | - | $ | 100,500 | ||||||||||||||
|
Executive
Vice President/
Operations,
Technology
|
||||||||||||||||||||||
|
(1)
|
The
dollar value of base salary (cash and non-cash)
earned.
|
|
(2)
|
The
dollar value of bonus (cash and non-cash) earned. There are no anticipated
bonus awards for 2009.
|
|
(3)
|
During
the periods covered by the table, the value of the shares of restricted
stock issued as compensation for services to the persons listed in the
table.
|
|
(4)
|
All
other compensation received that we could not properly report in any other
column of the table.
|
|
(5)
|
Mr.
Doumani resigned as VP Business Development effective January 31,
2009.
|
|
(6)
|
Ms.
Johnson resigned as President—Media in October
2009.
|
|
(7)
|
Mr.
White joined the Company as Executive Vice President/ Operations,
Technology in January 2009.
|
|
Name
|
Fees
Earned
or Paid
in Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)(1)
|
Non-Equity
Incentive Plan
Compensation
($)
|
All Other
Compensation
($)
|
Total
($)
|
||||||||||||||||||
|
Michael
Warsinske
|
-0- | -0- | $ | -0- | N/A | N/A | $ | -0- | ||||||||||||||||
|
Barry
Falk
|
-0- | -0- | $ | -0- | N/A | N/A | $ | -0- | ||||||||||||||||
|
Murray
Williams
|
$ | 37,114 | (2) | -0- | -0- | N/A | N/A | $ | 37,114 | |||||||||||||||
|
Ron
Loveless (3)
|
-0- | -0- | $ | 86,100 | N/A | N/A | $ | 86,100 | ||||||||||||||||
|
Paul
Morrison (4)
|
$ | -0- | -0- | -0- | N/A | N/A | -0- | |||||||||||||||||
|
(1)
|
This
column represents the dollar amount recognized for financial statement
reporting purposes with respect to the 2009 fiscal year for the fair value
of stock options granted to the named director in fiscal year 2009, in
accordance with SFAS 123R. Pursuant to SEC rules, the amounts
shown exclude the impact of estimated forfeitures related to service-based
vesting conditions. These amounts reflect our accounting
expense for these awards, and do not correspond to the actual value that
will be recognized from these awards by the named
director.
|
|
(2)
|
At
the request of the Board, during 2009, Mr. Williams provided additional
services to the Company by monitoring and supervising certain of the
Company’s activities. These fees were paid to Mr. William’s
company, FA Corp.
|
|
(3)
|
We
agreed to grant Mr. Loveless a ten-year non-qualified option to purchase
100,000 shares of the Company’s common stock at an exercise price of $0.70
per share at the time that he joined our Board of Directors in April of
2009. One half of the foregoing options will vest upon the first
anniversary of the appointment of Mr. Loveless to the Board, and the
second half of the options will vest upon the second anniversary of the
appointment.
|
|
(4)
|
Mr.
Morrison joined the Board in July 2009 pursuant to an agreement with
OmniReliant Holdings, Inc. under which OmniReliant Holdings, Inc. invested
in the Company. Mr. Morrison resigned as a Board member on January 21,
2010. Mr. Morrison did not receive any compensation for his services as a
Board member of Beyond Commerce,
Inc.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN
BENEFICIAL OWNERS AND
MANAGEMENT
|
|
Name and Address
|
Number of Shares
Beneficially
Owned
|
Percentage
of Class
|
||||||
|
Mark
V. Noffke
|
31,408 | * | % | |||||
|
Murray
Williams
|
202,000 | * | % | |||||
|
Michael
Warsinske(2)
|
- | |||||||
|
Ron
Loveless (2)
|
- | |||||||
|
Barry
Falk(2)
|
202,000 | * | ||||||
|
Robert
J. McNulty
|
505,000 | .85 | % | |||||
|
Jimmy
“Bo” White
|
30,714 | * | ||||||
|
Vicis
Capital Master Fund (4)
|
73,085,961 | |||||||
|
445
Park Avenue, 16th Floor, New York, NY 10022
|
||||||||
|
Zurvita
Holdings (4)
|
8,000,000 | 13.4 | % | |||||
|
800
Gessner Houston, TX 77024
|
||||||||
|
OmniReliant
Holdings (4)
|
65,085,961 | |||||||
|
14375
Myerlake Circle Clearwater, FL 33760
|
||||||||
|
All
executive officers and directors as a group (7 persons)
|
971,122 | 1.63 | % | |||||
|
Linlithgow
Holdings, LLC (3)
9029
S. Pecos Henderson, NV 89074
|
30,907,300 | 52.57 | % | |||||
|
(1)
|
Includes 1,212,000 shares owned
by MIK Irrevocable Trust, an irrevocable trust for the benefit of
Mr. Doumani. Mr. Doumani resigned as VP Business Development
effective January 31, 2009.
|
|
(2)
|
All of the shares applicable are
subject to options.
|
|
(3)
|
Represent shares owned by
Linlithgow Holdings, LLC, an entity owned and controlled by immediate
family members of Mr. Robert J. McNulty. Mr. McNulty is not a member or
manager of Linlithgow Holdings LLC and he disclaims any beneficial
interests in these shares. Mr. McNulty does not exercise any voting rights
in respect of these shares nor does he have any right to dispose of these
shares. . Linlithgow Holdings, LLC is also considered the
beneficial owner of 13,333,330 shares through its ownership of $1,333,333
convertible note that currently can be converted at $0.10 per share and
warrants to acquire 6,592,300 shares of our common stock at exercise
prices ranging from $0.01 to $0.10 per
share.
|
|
(4)
|
The
following information is taken from the latest Form 10-K filed by Zurvita
Holdings and OmniReliant Holdings regarding — beneficial ownership for
Zurvita Holdings and OmniReliant Holdings. Zurvita Holdings is
beneficially owned 50% by Vicis Capital Master Fund and 23% by OmniReliant
Holdings. OmniReliant Holdings is beneficially owned 95.8% by
Vicis Capital Master Fund. Accordingly, Vicis Capital Master
Fund is deemed to beneficially own all shares owned and all of the
securities that could be converted into our shares by Zurvita and
OmniReliant.
|
|
|
·
|
The
Company permits TAC Financial, Inc. to use some of its facilities at its
Nevada headquarters. TAC Financial has not paid the Company for
the use of the facilities. In 2009, the Company commenced
paying the commissions it owed to its LocalAdLink independent consultants
through the use TAC Financials VISA debit card. The Company
does not pay TAC Financial for loading payments onto the debit cards,
although the card holders are charged fees for the use of the debit
cards. Linlithgow Holdings, LLC currently owns over 85% of the
issued and outstanding shares of TAC Financial. Linlithgow
Holdings, LLC is the largest shareholder of this Company and is a family
trust of the McNulty family. Mr. McNulty, our Chief Executive
Officer has no voting control over the holdings of Linlithgow Holdings and
disclaims beneficial ownership of the shares owned by Linlithgow
Holdings. Two members of TAC Financials Board of Directors are
the sons of Robert McNulty (our Chief Executive Officer). We no
longer own LocalAdLink and, as a result, no longer engage in any
transactions with TAC Financial.
|
|
|
·
|
On May 20, 2009, the Company
executed a convertible promissory note (the “Note”) in the principal
amount of $1,600,000 payable to Linlithgow Holdings. Pursuant
to the Note, the Company promises to pay to Linlithgow Holdings $1,600,000
in cash on November 20, 2009. A principal payment was made on July 21,
2009 of $266,667 leaving a balance of $1,333,333. The Note is convertible
at any time at a conversion price of $1.00 per share which was reset to
$0.70 due to a subsequent offering. The Note bears an initial
interest rate of 1.5% for the first month and increases by 1.5% per month
until maturity. After the maturity date, the default rate of interest
becomes 18% per month or the highest rate allowed by law, whichever is
lower, until the date the Note amount is actually paid. Further, as part
of the consideration provided to the holder for the Note, the Holder also
received a warrant for the purchase of up to 1,782,000 shares of the
Company’s common stock at an exercise price of $0.90 per share. The
warrants are exercisable, in whole or in part, any time from and after the
date of issuance of the warrant. Due to a subsequent ratchet adjustment
based on the issuance of warrants at a lower per share price, the exercise
price of these warrants has been adjusted to $0.70. and the convertible
note ratcheted down to $0.10 per share. This note was subsequently
extended by mutual agreement until May 20, 2010. As part of the extension
the interest rate was reduced to 6.0% and the conversion price was
ratcheted down to $0.10 per share. In consideration for this extension, we
granted Linlithgow 6,400,000 warrants to purchase our common stock at
$0.10.
|
|
|
·
|
During 2009 and 2008, we paid
Linlithgow Holdings a total of $215,213 and $53,450 respectively for
consulting services and advertising commissions rendered to
us.
|
|
|
·
|
In 2009 & 2008, we paid FA
Corp. a total of $37,114 and $102,673 respectively for various
services provided to us by Mr. Murray Williams. Mr. Williams is
a member of our Board of Directors and the principal stockholder of FA
Corp. Another one of our directors Mr. Barry Falk is a partner in
the law firm Irvine Venture Law Firm.
The
Company paid $425 in 2009 and $336 in 2008 for legal services provided to
the Company by Mr. Falk’s firm.
|
|
|
·
|
We also have related party
transactions with the Omni group and Zurvita, which the two have related
ownership. In 2009 we sold 8,000,000 shares of the Company
common stock to Zurvita for $800,000 giving them a 13.6% ownership in the
Company. This transaction was part of the asset sale of
LocalAdLink. (Exhibit 10.37). We have an
outstanding secured promissory note at December 31,
2009 with the Omni Group (who has common ownership with
Zurvita) of $1,623,322.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND
SERVICES
|
|
Year
ended
December
31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Audit
Fees
|
$
|
218,000
|
$
|
209,000
|
||||
|
Audit-Related
Fees
|
$ |
47,200
|
$
|
|||||
|
Tax
Fees
|
$
|
25,000
|
$
|
20,000
|
||||
|
All
Other Fees
|
$
|
—
|
—
|
|||||
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT
SCHEDULES
|
|
Exhibit No.
|
Description
|
|
|
3.1
|
Articles
of Incorporation (1)
|
|
|
3.2
|
Amendment
to Articles of Incorporation (name
change)(2)
|
|
|
3.3
|
Bylaws
(1)
|
|
|
4.1
|
Form
of Series A Common Stock Purchase Warrant(4)
|
|
|
5.1
|
Opinion
of Sichenzia Ross Friedman Ference LLP
|
|
|
10.1
|
Agreement
and Plan of Reorganization (3)
|
|
|
10.2
|
Employment
Agreement Wendy Borow-Johnson (13)
|
|
|
10.3
|
Property
Lease - Santa Ana, California (3)
|
|
|
10.4
|
Property
Lease - Henderson, Nevada (3)
|
|
|
10.5
|
2008
Equity Incentive Plan (12)
|
|
|
10.6
|
Form
of Incentive Stock Option Agreement (12)
|
|
|
10.7
|
Form
of Non-Qualified Stock Option Agreement (12)
|
|
|
10.8
|
Form
of Subscription Agreement by and among the Company and the Subscribers
named therein. (4)
|
|
|
10.9
|
Form
of Secured Convertible Note. (4)
|
|
|
10.10
|
Form
of Guaranty, dated July 7, 2008, by BoomJ.com, Inc. (4)
|
|
|
10.11
|
Collateral
Agent Agreement, dated as of July 7, 2008, by and among BoomJ.com, Inc.,
the Subscribers and the Company. (4)
|
|
|
10.12
|
Form
of Security Agreement, dated July 7, 2008, between the Company and the
Subscribers(4)
|
|
10.13
|
Secured
Original Issue Discount Promissory Note, due November 16, 2009
(5)
|
|
|
10.14
|
Common
Stock Purchase Warrant, dated May 20, 2009 (5)
|
|
|
10.15
|
Security
Interest and Pledge Agreement, dated May 20, 2009, between Linlithgow
Holdings LLC and the Company (5)
|
|
|
10.16
|
Purchase
Agreement, dated June 17, 2009, between the Company and OmniReliant
Holdings, Inc. (6)
|
|
|
10.17
|
Secured
Original Issue Discount Promissory Note due June 17, 2009
(6)
|
|
|
10.18
|
Common
Stock Purchase Warrant, dated June 17, 2009 (6)
|
|
|
10.19
|
Security
Interest and Pledge Agreement, dated June 17, 2009, among OmniReliant
Holdings, Inc., the Company, and Linlithgow Holdings LLC
(6)
|
|
|
10.20
|
Amended
and Restated Securities Purchase Agreement, dated July 2, 2009, between
the Company and OmniReliant Holdings, Inc. (7)
|
|
|
10.21
|
Original
Issue Discount Secured Convertible Debenture, due July 2, 2010
(7)
|
|
|
10.22
|
Common
Stock Purchase Warrant, dated July 2, 2009 (7)
|
|
|
10.23
|
Amended
and Restated Pledge and Security Agreement, dated July 2, 2009, among the
Company and the Pledgors named therein in favor of OmniReliant Holdings,
Inc. (7)
|
|
|
10.24
|
Security
Agreement, dated July 2, 2009, among the Company, the Company’s
subsidiaries, and the Secured Parties named therein (7)
|
|
|
10.25
|
Subsidiary
Guarantee, dated July 2, 2009, by the Guarantors named therein in favor of
OmniReliant Holdings, Inc. (7)
|
|
|
10.26
|
Amended
and Restated Securities Purchase Agreement, dated July 10, 2009, between
the Company and OmniReliant Holdings, Inc. (8)
|
|
|
10.27
|
Original
Issue Discount Secured Convertible Debenture, due July 10, 2010
(8)
|
|
|
10.28
|
Common
Stock Purchase Warrant, dated July 10, 2009 (8)
|
|
|
10.29
|
Original
Issue Discount Secured Convertible Debenture, due July 21, 2010
(9)
|
|
|
10.30
|
Common
Stock Purchase Warrant, dated July 21, 2009 (9)
|
|
|
10.31
|
Securities
Purchase Agreement, dated July 30, 2009, between the Company and
OmniReliant Holdings, Inc. (10)
|
|
|
10.32
|
Original
Issue Discount Secured Convertible Debenture, due July 30, 2010
(10)
|
|
|
10.33
|
Common
Stock Purchase Warrant, dated July 30, 2009 (10)
|
|
|
10.34
|
Security
Interest and Pledge Agreement, dated July 30, 2009, between OmniReliant
Holdings, Inc. and the Company (10)
|
|
|
10.35
|
Agreement,
dated July 30, 2009, between the Company and St. George Investments, LLC
(11)
|
|
|
10.36
|
Asset
Purchase Agreement, dated October 9, 2009, between the Company, Local Ad
Link, Inc. and OmniReliant Holdings, Inc. (14)
|
|
|
10.37
|
Securities
Purchase Agreement, dated October 9, 2009, between the Company and Zurvita
Holdings, Inc. (14)
|
|
|
31.1
|
Certification
of Chief Executive Officer
|
|
|
31.2
|
Certification
of Chief Financial Officer (Principal Accounting
Officer)
|
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer (Principal
Accounting Officer) pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, 18 U.S.C. Section 1350
|
|
|
31.1
|
Certification
of Chief Executive Officer
|
|
BEYOND
COMMERCE, INC.
|
||
|
Date: April
19, 2010
|
By:
|
/s/ ROBERT MCNULTY
|
|
Robert
McNulty
|
||
|
Chief
Executive Officer
|
||
|
Signature
|
Title
|
Date
|
||
|
/s/ ROBERT MCNULTY
|
President,
Chief Executive Officer and
|
April
19, 2010
|
||
|
Robert
McNulty
|
Director
(Principal Executive Officer)
|
|||
|
/s/ MARK NOFFKE
|
Chief
Financial Officer
|
April
19, 2010
|
||
|
Mark
V. Noffke
|
(Principal
Financial and Accounting Officer)
|
|||
|
/s/ MICHAEL WARSINKE
|
Director
|
April
19, 2010
|
||
|
Michael
Warsinske
|
||||
|
/s/ BARRY FALK
|
Director
|
April
19, 2010
|
||
|
Barry
Falk
|
||||
|
/s/ MURRAY WILLIAMS
|
Director
|
April
19, 2010
|
||
|
Murray
Williams
|
|
/s/ RON LOVELESS
|
Director
|
April
19, 2010
|
||
|
Ron
Loveless
|
|
Page
|
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
|
F-1
|
|
CONSOLIDATED
BALANCE SHEETS AS OF DECEMBER 31, 2009 & 2008
|
F-2
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2009 &
2008
|
F-3
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2009 &
2008
|
F-4
|
|
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT FOR THE YEARS ENDED
DECEMBER 31,2009, 2008 &2007
|
F-5
|
|
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-6
|
|
/s/ L J Soldinger Associates,
LLC
|
|
Deer
Park, Illinois
|
|
April
19, 2010
|
|
2009
|
2008
|
|||||||
|
|
(as
adjusted)
(See Note 18) |
|||||||
|
ASSETS
|
||||||||
|
Current
assets :
|
||||||||
|
Cash
|
$ | 7,205 | $ | 100,086 | ||||
|
Accounts
receivable
|
10,697 | 226,091 | ||||||
|
Prepaid
loan cost
|
33,681 | 562,665 | ||||||
|
Prepaid
loan cost – related party
|
37,889 | - | ||||||
|
Other
current assets
|
518,677 | 306,285 | ||||||
|
Total
current assets
|
$ | 608,149 | $ | 1,195,127 | ||||
|
Property,
website and computer equipment
|
1,051,558 | 871,180 | ||||||
|
Less:
Accumulated depreciation and amortization
|
(517,571 | ) | (320,366 | ) | ||||
|
Property,
website and computer equipment – net
|
$ | 533,987 | $ | 550,814 | ||||
|
Other
Assets
|
62,204 | 60,067 | ||||||
|
Total
assets
|
$ | 1,204,340 | $ | 1,806,008 | ||||
|
LIABILITIES AND STOCKHOLDERS’
DEFICIT
|
||||||||
|
Current
liabilities:
|
||||||||
|
Short
term borrowings
|
$ | 3,400,000 | $ | 2,400,555 | ||||
|
Short
term borrowings - related party
|
2,180,533 | - | ||||||
|
Accounts
payable
|
2,251,951 | 1,490,590 | ||||||
|
Accounts
payable - related party
|
26,396 | 19,552 | ||||||
|
Note
derivative liability
|
180,632 | 3,396,935 | ||||||
|
Note
derivative liability – related party
|
2,425,473 | - | ||||||
|
Other
current liabilities
|
2,207,830 | 1,374,534 | ||||||
|
Other
current liabilities – related party
|
251,386 | - | ||||||
|
Deferred
Revenue
|
756,262 | 609,987 | ||||||
|
Total
current liabilities
|
$ | 13,680,463 | $ | 9,292,153 | ||||
|
Commitments
and contingencies
|
$ | - | $ | — | ||||
|
Stockholders’
Deficit :
|
||||||||
|
Common
stock, $0.001 par value, 200,000,000 and 75,000,000 shares authorized as
of December 31, 2009 and 2008, respectively, and 58,793,311
and 40,936,143
issued and outstanding at December 31, 2009 and 2008,
respectively
|
$ | 58,793 | $ | 40,936 | ||||
|
Preferred
stock,$.001 par value of 50,000,000 shares authorized and no shares
issued
|
- | - | ||||||
|
Additional
paid in capital
|
17,744,799 | 11,096,604 | ||||||
|
Accumulated
deficit
|
(30,279,715 | ) | (18,623,685 | ) | ||||
|
Total
stockholders' deficit
|
$ | (12,476,123 | ) | $ | (7,486,145 | ) | ||
|
Total
Liabilities and Stockholders' Deficit
|
$ | 1,204,340 | $ | 1,806,008 | ||||
|
For the Year
ended
December 31,
|
For the Year
ended
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
(as
adjusted)
(Note 18) |
||||||||
|
Revenues
|
||||||||
|
License
& membership, net
|
$ | 808,257 | $ | - | ||||
|
Merchandise
sales, net
|
95,595 | 1,060,272 | ||||||
|
Total
Revenue
|
$ | 903,852 | $ | 1,060,272 | ||||
|
Operating
expenses
|
||||||||
|
Cost
of products sold, net
|
$ | 221,744 | $ | 1,083,374 | ||||
|
Selling
general & administrative
|
5,116,743 | 6,239,956 | ||||||
|
Selling
general & administrative – related party
|
211,450 | - | ||||||
|
Professional
fees
|
1,931,796 | 1,217,673 | ||||||
|
Professional
fees – related party
|
127,118 | 102,673 | ||||||
|
Depreciation
and amortization
|
198,873 | 181,134 | ||||||
|
Total
costs and operating expenses
|
$ | 7,807,724 | $ | 8,824,810 | ||||
|
Loss
from operations
|
(6,903,872 | ) | (7,764,538 | ) | ||||
|
Non-operating
income (expense)
|
||||||||
|
Interest
expense
|
(6,408,153 | ) | (3,325,662 | ) | ||||
|
Interest
expense – related party
|
(2,177,051 | ) | - | |||||
|
Income/expense
related to derivative
|
3,173,214 | (1,490,052 | ) | |||||
|
Income
related to derivative – related party
|
3,206,669 | - | ||||||
|
Interest
income
|
- | 542 | ||||||
|
Miscellaneous
Income
|
13,600 | - | ||||||
|
Gain
from sale of assets
|
5,020,402 | - | ||||||
|
Total
non-operating Income (expense)
|
$ | 2,828,681 | $ | (4,815,172 | ) | |||
|
Loss
from continuing operations before income taxes
|
(4,075,191 | ) | (12,579,710 | ) | ||||
|
Loss from discontinued
operations net of income taxes
|
(7,580,839 | ) | (1,015,584 | ) | ||||
|
Provision
for income tax
|
- | - | ||||||
|
Net loss
|
$ | (11,656,030 | ) | $ | (13,595,294 | ) | ||
|
Net (loss) per common share –
basic and diluted
|
$ | (0.25 | ) | $ | (0.35 | ) | ||
|
Net
(loss) per common share -basic and diluted - continuing
operations
|
$ | (0.09 | ) | $ | (0.32 | ) | ||
|
Net
(loss) per common share -basic and diluted - discontinued
operations
|
$ | (0.16 | ) | $ | (0.03 | ) | ||
|
Weighted
average number of common shares outstanding
|
$ | 46,681,672 | $ | 38,580,296 | ||||
|
|
For the Years Ended
December 31,
|
|||||||
|
|
2009
|
2008
|
||||||
|
|
(as
adjusted)
(Note
18)
|
|||||||
|
Net
loss
|
$ |
(11,656,030
|
)
|
$ |
(13,595,294
|
)
|
||
|
Net
loss from discontinued operations, net of taxes
|
(7,580,839
|
)
|
(1,015,583
|
)
|
||||
|
Cash
flows from operating activities:
|
||||||||
|
Loss
from continuing operations
|
(4,075,191
|
)
|
(12,579,711
|
)
|
||||
|
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
|
Gain
on sale of assets
|
(5,020,402
|
)
|
-
|
|||||
|
Non-cash
interest
|
7,791,100
|
2,485,957
|
||||||
|
Depreciation
and amortization
|
198,871
|
181,134
|
||||||
|
Stock
issued for professional services
|
867,272
|
1,703,459
|
||||||
|
Warrants
issued for note extensions
|
-
|
|||||||
|
Change
in derivative liability
|
(6,379,883
|
)
|
1,490,052
|
|||||
|
Stock
options issued for compensation
|
1,909,701
|
-
|
||||||
|
Stock
issued for compensation
|
345,616
|
-
|
||||||
|
Warrants
issued for professional fees
|
34,618
|
-
|
||||||
|
Changes
in assets and liabilities:
|
||||||||
|
(Increase)
decrease in accounts receivable
|
21,274
|
(5,577
|
)
|
|||||
|
(Increase)
decrease in prepaid loan cost and other assets
|
(52,372
|
)
|
11,573
|
|||||
|
Increase
(decrease) in accounts payable
|
355,147
|
393,644
|
||||||
|
Increase
(decrease) in accounts payable - related party
|
-
|
(25,448
|
)
|
|||||
|
Increase
(decrease) in other current liabilities
|
1,476,970
|
880,429
|
||||||
|
Deferred
Revenue
|
285,881
|
- | ||||||
|
Net
cash used in operating activities.
|
$
|
(2,241,398
|
)
|
$
|
(5,464,488
|
)
|
||
|
Cash
flows from investing activities:
|
||||||||
|
Cash
paid to purchase property, website and computer
equipment
|
$
|
(96,155
|
)
|
$
|
(112,310
|
)
|
||
|
Net
cash used in investing activities.
|
$
|
(96,155
|
)
|
$
|
(112,310
|
)
|
||
|
Cash
flows from financing activities:
|
||||||||
|
Proceeds
from common stock issuance
|
$
|
820,000
|
$
|
721,966
|
||||
|
Cash
received from short term borrowings
|
1,460,000
|
6,213,232
|
||||||
|
Cash
received from short term borrowings - related party
|
7,470,000
|
-
|
||||||
|
Cash
paid on short term borrowings - related party
|
(1,391,667
|
)
|
(25,000
|
)
|
||||
|
Cash
paid on short term borrowings
|
(266,280
|
)
|
(636,500
|
)
|
||||
|
Cash
paid for financing fees
|
(750,000
|
)
|
(422,000
|
)
|
||||
|
Net
cash provided by financing activities.
|
$
|
7,342,053
|
$
|
5,851,698
|
||||
|
Discontinued
activities:
|
||||||||
|
Net
cash used in operating activities
|
(4,587,446
|
)
|
(276,061
|
)
|
||||
|
Net
cash used in investing activities
|
(509,935
|
)
|
(10,000
|
)
|
||||
|
Net
cash flows from assets disposed
|
(5,097,381
|
)
|
(286,061
|
)
|
||||
|
Net
(decrease) in cash & cash equivalents
|
(92,881
|
)
|
(11,161
|
)
|
||||
|
Cash
& cash equivalents, beginning balance
|
100,086
|
111,247
|
||||||
|
Cash
& cash equivalents, ending balance
|
$
|
7,205
|
$
|
100,086
|
||||
|
Common Stock
|
Preferred Stock
|
Additional
|
||||||||||||||||||||||||||
|
Shares
|
Par
Value
|
Shares
|
Par
Value
|
Paid-In
Capital
|
Accumulated
Deficit
|
Stockholders’
Equity
|
||||||||||||||||||||||
|
Balance,
December 31, 2007
|
36,108,067 | 36,108 | — | — | 3,914,155 | (5,028,391 | ) | $ | (1,078,128 | ) | ||||||||||||||||||
|
Common
stock sold - net of costs
|
793,986 | 794 | — | — | 719,245 | — | 720,039 | |||||||||||||||||||||
|
Common
stock issued in relation to debt
|
855,000 | 855 | — | — | 255,645 | — | 256,500 | |||||||||||||||||||||
|
Common
stock issued in relation to debt conversion
|
1,686,530 | 1,687 | — | — | 1,659,842 | — | 1,661,529 | |||||||||||||||||||||
|
Common
stock issued for services
|
918,240 | 918 | — | — | 1,686,872 | — | 1,687,790 | |||||||||||||||||||||
|
Cashless
stock warrant exercises
|
574,320 | 574 | — | — | (574 | ) | — | — | ||||||||||||||||||||
|
Stock
and options issued for compensation
|
— | — | — | — | 748,956 | — | 748,956 | |||||||||||||||||||||
|
Warrants
issued in connection with debt
|
— | — | — | — | 2,883,366 | — | 2,883,366 | |||||||||||||||||||||
|
Derivative
on note discounts
|
(770,903 | ) | (770,903 | ) | ||||||||||||||||||||||||
|
Net
loss (as adjusted)
|
(13,595,294 | ) | (13,595,294 | ) | ||||||||||||||||||||||||
|
Balance,
December 31, 2008(as adjusted)
|
40,936,143 | $ | 40,936 | 0 | $ | - | $ | 11,096,604 | $ | (18,623,685 | ) | $ | (7,486,145 | ) | ||||||||||||||
|
Common
stock sold - net of costs
|
8,025,000 | 8,025 | 811,975 | 820,000 | ||||||||||||||||||||||||
|
Common
stock issued in relation to debt conversion
|
6,622,740 | 6,623 | 2,871,530 | 2,878,153 | ||||||||||||||||||||||||
|
Common
stock issued for services
|
2,574,000 | 2,574 | 864,698 | 867,272 | ||||||||||||||||||||||||
|
Cashless
stock warrant exercises
|
360,950 | 361 | (361 | ) | - | |||||||||||||||||||||||
|
Stock
and options issued for compensation
|
274,500 | 274 | 345,341 | 345,615 | ||||||||||||||||||||||||
|
Warrants
issued in connection with debt extension
|
624,799 | 624,799 | ||||||||||||||||||||||||||
|
Warrants
issued in connection with debt
|
3,179,489 | 3,179,489 | ||||||||||||||||||||||||||
|
Stock
sold in debt pay down – officer stock
|
607,934 | 607,934 | ||||||||||||||||||||||||||
|
Convertible
securities in excess of authorized
|
(4,610,000 | ) | - | (4,610,000 | ) | |||||||||||||||||||||||
|
Stock
options issued for compensation
|
1,909,702 | 1,909,702 | ||||||||||||||||||||||||||
|
Warrants
issued against derivative liability
|
43,088 | 43,088 | ||||||||||||||||||||||||||
|
Net
loss
|
(11,656,030 | ) | (11,656,030 | ) | ||||||||||||||||||||||||
|
Balance,
December 31, 2009
|
58,793,333 | $ | 58,793 | 0 | $ | - | $ | 17,744,799 | $ | (30,279,715 | ) | $ | (12,476,123 | ) | ||||||||||||||
|
Type of Asset
|
Rates
|
Years
|
||
|
Computer
equipment and property
|
20%
- 50%
|
2 -
5 years
|
||
|
Website
Development Costs
|
20%
|
5
years
|
||
|
Leasehold
improvements
(or
life of lease where shorter)
|
20%
- 50%
|
2 -
5 years
|
|
|
·
|
Level 1 – quoted prices in active
markets for identical assets or
liabilities.
|
|
|
·
|
Level 2 – other significant
observable inputs for the assets or liabilities through corroboration with
market data at the measurement
date.
|
|
|
·
|
Level 3 – significant
unobservable inputs that reflect management’s best estimate of what market
participants would use to price the assets or liabilities at the
measurement date.
|
|
2009
|
2008
|
|||||||
|
Office
and computer equipment
|
$ | 275,122 | $ | 186,614 | ||||
|
Website
|
776,436 | 684,566 | ||||||
|
Total
property, website and computer equipment
|
1,051,558 | 871,180 | ||||||
|
Less:
accumulated depreciation
|
(517,571 | ) | (320,366 | ) | ||||
| $ | 533,987 | $ | 550,814 | |||||
|
Other
current assets
|
2009
|
2008
|
||||||
|
Prepaid
commissions
|
$ | 294,872 | $ | 260,055 | ||||
|
Credit
Card processor retention
|
132,606 | - | ||||||
|
Other
|
91,199 | 46,230 | ||||||
|
TOTAL
|
$ | 518,677 | $ | 306,285 | ||||
|
Other
assets
|
2009
|
2008
|
||||||
|
Rent
Deposits
|
$ | 31,763 | $ | 20,828 | ||||
|
Credit
Card Reserve
|
20,084 | 33,387 | ||||||
|
Vendor
Deposit
|
10,357 | 5,852 | ||||||
|
TOTAL
|
$ | 62,204 | $ | 60,067 | ||||
|
2009
|
2008
|
|||||||
|
Accrued
interest
|
508,554 | 388,783 | ||||||
|
Accrued
interest – related party
|
180,720 | - | ||||||
|
Accrued
commission
|
7,272 | 220,869 | ||||||
|
Accrued
payroll and related expenses
|
523,240 | 399,899 | ||||||
|
Payroll
tax liability
|
1,018,325 | 226,098 | ||||||
|
Checks
written in excess of cash balance
|
121,719 | - | ||||||
|
Other
|
150,442 | 138,885 | ||||||
|
Other
– related party
|
70,666 | - | ||||||
|
Total
other current liabilities
|
$ | 2,580,938 | $ | 1,374,534 | ||||
|
12/31/2009
|
12/31/2008
|
|||||||
|
Note
payable to Carole Harder bearing an annual interest rate of 12%,
unsecured, due 1/31/10*
|
$ | 190,000 | $ | 140,000 | ||||
|
Convertible
Promissory Notes, bearing an annual interest rate of 12%, secured, due
1/31/10*
|
2,210,000 | 4,280,000 | ||||||
|
Convertible
Promissory Notes, bearing an annual interest rate of 18%, secured, due
5/16/10
|
1,333,333 | - | ||||||
|
Convertible
Promissory Notes due 9/9/2010 (original note principle $641,663 and
original discount of $98,145)**
|
141,663 | - | ||||||
|
Convertible
Promissory Notes due 9/7/2010 (original note discount of
$41,665)**
|
291,665 | - | ||||||
|
Convertible
Promissory Notes due 9/7/2010 (original note discount of
$11,666)**
|
116,666 | - | ||||||
|
Convertible
Promissory Notes due 9/7/2010 (original note discount of
$53,332)**
|
373,332 | - | ||||||
|
Convertible
Promissory Notes due 9/7/2010 (original note discount of
$99,996)**
|
699,996 | - | ||||||
|
Sundry
Bridge Notes, bearing an annual
interest rate 12%, unsecured, due - 1/31/2010*
|
1,000,000 | 508,500 | ||||||
|
Total
principal
|
$ | 6,356,655 | $ | 4,928,500 | ||||
|
Less
unamortized debt discount
|
(776,122 | ) | (2,527,945 | ) | ||||
|
Net
balance
|
$ | 5,580,533 | $ | 2,400,555 | ||||
|
NOTE CONVERSION SCHEDULE
|
|||||||||||||||||||||
|
Conversion
Date
|
Amount
Converted
|
Shares
|
Interest
|
Shares
|
Conversion
Rate
|
Original
Note
Date
|
|||||||||||||||
|
QTR
1
|
|||||||||||||||||||||
|
1/30/2009
|
$ | 50,000 | 71,429 | $ | 6,283 | 8,976 | 0.70 |
12/28/2007
|
|||||||||||||
|
2/25/2009
|
105,000 | 150,000 | 13,727 | 19,609 | 0.70 |
12/28/2007
|
|||||||||||||||
|
3/9/2009
|
50,000 | 71,429 | 3,617 | 5,167 | 0.70 |
7/17/2008
|
|||||||||||||||
|
Q1
TOTAL
|
$ | 205,000 | 292,858 | $ | 23,627 | 33,752 | |||||||||||||||
|
QTR
2
|
|||||||||||||||||||||
|
4/6/2009
|
$ | 75,000 | 107,143 | $ | 6,775 | 9,679 | 0.70 |
7/7/2008
|
|||||||||||||
|
4/6/2009
|
200,000 | 285,714 | 17,533 | 25,048 | 0.70 |
7/15/2008
|
|||||||||||||||
|
4/6/2009
|
100,000 | 142,857 | 8,833 | 12,619 | 0.70 |
7/15/2008
|
|||||||||||||||
|
4/20/2009
|
50,000 | 71,429 | 7,983 | 11,405 | 0.70 |
12/28/2007
|
|||||||||||||||
|
4/27/2009
|
50,000 | 71,429 | 7,366 | 10,905 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/27/2009
|
100,000 | 142,857 | 15,267 | 21,810 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/6/2009
|
5,000 | 7,143 | 728 | 1,040 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/17/2009
|
5,000 | 7,143 | 747 | 1,067 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/22/2009
|
5,000 | 7,143 | 755 | 1,079 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/6/2009
|
25,000 | 35,714 | 3,642 | 5,202 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/17/2009
|
25,000 | 35,714 | 3,733 | 5,333 | 0.70 |
1/25/2008
|
|||||||||||||||
|
4/22/2009
|
25,000 | 35,714 | 3,775 | 5,393 | 0.70 |
1/25/2008
|
|||||||||||||||
|
5/6/2009
|
10,000 | 14,286 | 1,557 | 2,224 | 0.70 |
1/25/2008
|
|||||||||||||||
|
5/6/2009
|
50,000 | 71,429 | 7,783 | 11,119 | 0.70 |
1/25/2008
|
|||||||||||||||
|
5/1/2009
|
300,000 | 428,571 | 29,600 | 42,286 | 0.70 |
7/7/2008
|
|||||||||||||||
|
5/6/2009
|
200,000 | 285,714 | 20,200 | 28,857 | 0.70 |
7/7/2008
|
|||||||||||||||
|
5/6/2009
|
200,000 | 285,714 | 31,133 | 44,476 | 0.70 |
1/25/2008
|
|||||||||||||||
|
5/7/2009
|
30,000 | 42,857 | 2,750 | 3,929 | 0.70 |
8/5/2008
|
|||||||||||||||
|
5/7/2009
|
30,000 | 42,857 | 2,750 | 3,929 | 0.70 |
8/5/2008
|
|||||||||||||||
|
5/7/2009
|
100,000 | 100,000 | 4,000 | 4,000 | 1.00 |
1/7/2009
|
|||||||||||||||
|
5/19/2009
|
100,000 | 142,857 | 9,567 | 13,667 | 0.70 |
8/5/2008
|
|||||||||||||||
|
6/10/2009
|
10,000 | 14,286 | 1,673 | 2,390 | 0.70 |
1/25/2008
|
|||||||||||||||
|
6/12/2009
|
100,000 | 142,857 | 11,267 | 16,095 | 0.70 |
7/7/2008
|
|||||||||||||||
|
Q2
Total
|
$ | 1,795,000 | 2,521,428 | $ | 199,417 | 283,552 | |||||||||||||||
|
QTR
3
|
|||||||||||||||||||||
|
8/4/2009
|
$ | 100,000 | 285,714 | $ | 18,567 | 53,048 | 0.35 |
1/25/2008
|
|||||||||||||
|
Q3
Total
|
$ | 100,000 | 285,714 | $ | $18,567 | 53,048 | |||||||||||||||
|
QTR
4
|
|||||||||||||||||||||
|
10/21/2009
|
$ | 30,000 | 300,000 | - | - | 0.10 |
11/8/2008
|
||||||||||||||
|
10/22/2009
|
$ | 70,000 | 700,000 | $ | 15,237 | 152,370 | 0.10 |
12/8/2007
|
|||||||||||||
|
11/11/2009
|
$ | 100,000 | 1,000,000 | - | - | 0.10 |
11/17/2008
|
||||||||||||||
|
12/16/2009
|
$ | 100,000 | 1,000,000 | - | - | 0.10 |
12/4/2008
|
||||||||||||||
|
Q4
Total
|
$ | 300,000 | 3,000,000 | $ | 15,237 | 152,370 | |||||||||||||||
|
2009
Total
|
$ | 2,400,000 | 6,100,000 | $ | 256,848 | 522,722 | |||||||||||||||
|
Outstanding
|
Transferred/
|
Outstanding
|
|||||||||||||||
|
Exercise Price
|
December 31, 2008
|
Issued in 2009
|
Exercised
|
December 31, 2009
|
|||||||||||||
|
$
|
0.01
|
153,920 | — | (40,400 | ) | 113,520 | (1) | ||||||||||
|
$
|
0.10
|
- | 109,008,215 | — | 109,008,215 | ||||||||||||
|
$
|
0.30
|
30,300 | — | — | 30,300 | ||||||||||||
|
$
|
0.50
|
101,000 | — | — | 101,000 | (1) | |||||||||||
|
$
|
0.70
|
5,087,484 | 29,135,985 | (32,979,353 | )(2) | 1,244,116 | |||||||||||
|
$
|
0.90
|
- | 1,782,000 | (1,782,000 | ) | - | |||||||||||
|
$
|
0.93
|
4,026,646 | - | (898,786 | ) | 3,127,860 | |||||||||||
|
$
|
1.00
|
503,247 | 2,779,999 | (540,000 | ) | 2,743,246 | |||||||||||
|
$
|
2.40
|
132,310 | — | — | 132,310 | (1) | |||||||||||
| 10,034,907 | 142,706,199 | (36,240,539 | ) | 116,500,567 | |||||||||||||
|
(1)
|
The
chart above includes in the outstanding December 31, 2007 balance warrants
to purchase BOOMj.com common stock. The BOOMj.com warrants to
purchase common stock should have been exchanged for warrants of the
Company. On June 28, 2008, the Company issued replacement warrants
for the BOOMj.com warrants. The outstanding warrants as of
December 31, 2009, therefore, include an additional 260,442 warrants
issued to replace the warrants previously issued by Boomj.com, Inc., which
new warrants were issued at a rate of 2.02 shares of the Company common
stock for each warrant share of BOOMj.com. The Company has reserved a
sufficient number of shares of authorized common stock for issuance upon
exercise of the outstanding
warrants.
|
|
(2)
|
18,321,038
of these warrants were surrendered per the terms of the Local Ad Link,
Inc. sale to Omni-Reliant Holdings in October 2009, see Note 16. The
exercise price of the warrants and conversion price of some of the
convertible notes, for the portion that remained outstanding after the
LocalAdLink transaction, was reduced to $0.10 as a result of subsequent
stock issuances in October 2009.
|
|
Option Group
|
Number of
Stock Options
Issued
|
Exercise Price
|
Expiration
|
||||||
| $ |
0.10-0.49
|
890,500 | $ |
0.10-.49
per share
|
September 10,
2019
|
||||
| $ |
0.50-0.69
|
863,274 | $ |
0.50-.69
per share
|
September 10,
2019
|
||||
| $ |
0.70-0.89
|
1,191,102 | $ |
0.70-.89
per share
|
September 10,
2019
|
||||
| $ |
0.90-0.99
|
666,844 | $ |
0.90-.99
per share
|
September 10,
2019
|
||||
| $ |
1.00-1.25
|
915,194 | $ |
1.00-1.25
per share
|
September 10,
2019
|
||||
| $ |
1.26-1.70
|
334,637 | $ |
1.26-1.70
per share
|
September 10,
2019
|
||||
|
|
Year ending
December 31,
2009
|
Year ending
December 31,
2008
|
|||
|
Expected
volatility
|
100%
|
100%
|
|||
|
Dividend
yield
|
n/a
|
n/a
|
|||
|
Expected
terms (in years)
|
5-10
|
5-10
|
|||
|
Risk-free
rate
|
1.50%-2.4%
|
1.50%-2.9%
|
|
OPTIONS
OUTSTANDING
|
OPTIONS
EXERCISABLE
|
||||||||||||||||||
|
Range
of Exercise Prices
|
Number
of Outstanding Shares at December 31,2008
|
Weighted
Average Remaining Contract Life
|
Weighted
Average Exercise Price
|
Number
Exercisable at
December
31,2008
|
Weighted
Average Exercise Price
|
||||||||||||||
|
$
|
0.70
|
450,000
|
9.75
years
|
$
|
0.70
|
69,300
|
$
|
0.70
|
|||||||||||
|
$
|
0.80
|
20,000
|
9.75
years
|
$
|
0.80
|
--
|
$
|
0.80
|
|||||||||||
|
$
|
0.90
|
451,049
|
9.75
years
|
$
|
0.90
|
448,584
|
$
|
0.90
|
|||||||||||
|
$
|
1.01
|
73,271
|
9.75
years
|
$
|
1.01
|
56,502
|
$
|
0.90
|
|||||||||||
|
$
|
1.50
|
120,000
|
9.75
years
|
$
|
1.50
|
103,300
|
$
|
1.50
|
|||||||||||
|
OPTIONS
OUTSTANDING
|
OPTIONS
EXERCISABLE
|
||||||||||||||||||
|
Range
of Exercise Prices
|
Number
of Outstanding Shares at December 31,2009
|
Weighted
Average Remaining
Contract
Life
|
Weighted
Average Exercise Price
|
Number
Exercisable
at
December
31,2009
|
Weighted
Average Exercise Price
|
||||||||||||||
|
$
|
0.10-0.49
|
468,500
|
9.71
years
|
$
|
0.12
|
-
|
$
|
-
|
|||||||||||
|
$
|
0.50-0.69
|
873,274
|
9.16
years
|
$
|
0.55
|
-
|
$
|
-
|
|||||||||||
|
$
|
0.70-0.89
|
1,098,602
|
8.81
years
|
$
|
0.74
|
97,072
|
$
|
.71
|
|||||||||||
|
$
|
0.90-0.99
|
686,844
|
9.15
years
|
$
|
0.90
|
95,479
|
$
|
.90
|
|||||||||||
|
$
|
1.00-1.25
|
770,694
|
9.30
years
|
$
|
1.00
|
28,396
|
$
|
1.01
|
|||||||||||
|
$
|
1.26-1.70
|
219,637
|
9.31years
|
$
|
1.42
|
-
|
$
|
-
|
|||||||||||
|
Outstanding
|
Issued
Twelve months
|
Forfeited
Twelve
months
|
Outstanding
|
|||||||||||||||
|
Option Group
|
December 31, 2008
|
ended
December 31, 2009
|
ended
December 31, 2009
|
December 31, 2009
|
||||||||||||||
| $ | 0.10-0.49 | 964,500 | (496,000 | ) | 468,500 | |||||||||||||
| $ | 0.50-0.69 | - | 1,091,658 | (218,384 | ) | 873,274 | ||||||||||||
| $ | 0.70-0.89 | 470,000 | 930,547 | (301,945 | ) | 1,098,602 | ||||||||||||
| $ | 0.90-0.99 | 451,049 | 532,441 | (296,646 | ) | 686,844 | ||||||||||||
| $ | 1.00-1.25 | 73,271 | 1,277,500 | (580,077 | ) | 770,694 | ||||||||||||
| $ | 1.26-1.70 | 120,000 | 410,170 | (310,533 | ) | 219,637 | ||||||||||||
|
|
1,114,320 | 5,206,816 | (2,203,585 | ) | 4,117,551 | |||||||||||||
|
2009
|
2008
|
|||||||
|
Statutory
U.S. federal rate
|
(34.00 | )% | (34.00 | )% | ||||
|
Permanent
differences
|
- | - | ||||||
|
Valuation
allowance
|
34.00 | % | 34.00 | % | ||||
|
Provision
for income tax expense(benefit)
|
0.0 | % | 0.0 | % | ||||
|
2009
|
2008
|
|||||||
|
Deferred
tax assets:
|
||||||||
|
Net
operating loss carry-forwards
|
$ | 8,399,432 | $ | 5,106,757 | ||||
|
Unamortized
start up costs
|
18,000 | 18,000 | ||||||
|
Accrued
expenses
|
1,428,264 | 219,729 | ||||||
|
Non-cash
compensation
|
1,439,514 | 678,392 | ||||||
|
Derivative
liabilities
|
1,038,126 | 606,925 | ||||||
|
Deferred
revenue
|
301,252 | 242,985 | ||||||
|
Total
deferred tax assets
|
$ | 12,624,588 | $ | 6,872,788 | ||||
|
Deferred
tax liabilities
|
||||||||
|
Beneficial
conversion features
|
- | (426,016 | ) | |||||
|
Deferred
commissions
|
(117,460 | ) | (103,591 | ) | ||||
|
Total
deferred tax liabilities
|
$ | (117,460 | ) | $ | (529,607 | ) | ||
|
Valuation
allowance
|
(12,507,128 | ) | (6,343,181 | ) | ||||
|
Net
deferred tax asset
|
$ | - | $ | - | ||||
|
Amount
|
||||
|
Gross
unrecognized tax benefits at December 31, 2008
|
-
|
|||
|
Increases
in tax positions for current year
|
-
|
|||
|
Settlements
|
-
|
|||
|
Lapse
in statute of limitations
|
-
|
|||
|
Gross
unrecognized tax benefits at December 31, 2009
|
-
|
|||
|
Twelve months ending
December 31,
|
2009
|
|||
|
2010
|
$
|
308,049
|
||
|
2011
|
317,421
|
|||
|
2012
|
326,940
|
|||
|
2013
|
27,245
|
|||
|
Total
|
$
|
979,655
|
||
|
2009
|
2008
|
|||||||
|
(As
Adjusted)
|
||||||||
|
Operations:
BOOMj.com dba i-SUPPLY
|
|
|||||||
|
Net
sales
|
$
|
660,069
|
$
|
1,060,272
|
||||
|
Gross
Margin
|
559,940
|
(23,102
|
)
|
|||||
|
Depreciation
|
193,458
|
|
181,134
|
|
||||
|
Assets
|
427,489
|
598,016
|
||||||
|
Capital
Expenditures
|
11,333
|
111,882
|
||||||
|
Net
Loss
|
5,293,124
|
|
7,375,948
|
|
||||
|
Operations:
LocalAdLink (Discontinued)
|
||||||||
|
Net
sales
|
$
|
13,049,619
|
782,959
|
|||||
|
Gross
Margin
|
2,493,551
|
(308,765
|
) | |||||
|
Depreciation
|
57,065
|
|
1,668
|
|
||||
|
Assets
|
478,976
|
644,927
|
||||||
|
Capital
Expenditures
|
502,885
|
10,000
|
||||||
|
Net
Loss
|
7,580,839
|
|
1,015,583
|
|
||||
|
Operations:
KaChing KaChing
|
||||||||
|
Net
sales
|
$
|
243,783
|
-
|
|||||
|
Gross
Margin
|
134,264
|
-
|
||||||
|
Depreciation
|
(5,415)
|
-
|
||||||
|
Assets
|
210,122
|
-
|
||||||
|
Capital
Expenditures
|
91,870
|
-
|
||||||
|
Net
Loss
|
365,989
|
|
-
|
|||||
|
Consolidated
|
||||||||
|
Consolidated
Operations:
|
||||||||
|
Net
sales
|
$
|
13,953,470
|
$
|
1,843,231
|
||||
|
Gross
Margin
|
3,175,210
|
(331,868
|
)
|
|||||
|
Other
operating expenses
|
14,635,318
|
|
8,265,451
|
|
||||
|
Depreciation
|
255,938
|
|
182,802
|
|
||||
|
Non-operating
income (expense)
|
60,016
|
|
(4,815,172
|
)
|
||||
|
Loss
from operations before income taxes
|
11,656,030
|
|
13,595,294
|
|
||||
|
Assets
|
1,204,340
|
1,242,940
|
||||||
|
Basic
& Diluted Net Loss Per Share
|
(0.25
|
)
|
(0.35
|
)
|
||||
|
Capital
Expenditures
|
606,088
|
121,882
|
||||||
|
2009
|
2008
|
|||||||
|
Net
loss available to common stockholders
|
$ | (11,656,030 | ) | $ | (13,595,294 | ) | ||
|
Denominator
|
||||||||
|
Basic
and diluted weighted average number of shares outstanding
|
46,681,672 | 38,580,296 | ||||||
|
Basic
and diluted net loss per share
|
$ | (0.25 | ) | (0.35 | ) | |||
|
2009
|
2008
|
|||||||
|
Property,
website & computer development
|
400,339 | - | ||||||
|
Less:
accumulated depreciation
|
(33,362 | ) | - | |||||
| 366,977 | - | |||||||
|
2009
|
2008
|
|||||||
|
Sales
|
$ | 13,049,619 | $ | 782,959 | ||||
|
Cost
of sales
|
10,556,067 | 1,091,725 | ||||||
|
Gross
Profit(Loss)
|
$ | 2,493,552 | $ | (308,766 | ) | |||
|
Operating
expense
|
(7,044,119 | ) | (653,367 | ) | ||||
|
Operating
Expense- Related Party
|
(261,609 | ) | (53,450 | ) | ||||
|
Interest
expense- Related Party
|
(1,043,088 | ) | - | |||||
|
Derivative expense-
Related Party
|
(1,722,996 | ) | - | |||||
| Foreign currency loss | (2,579 | ) | - | |||||
| - | ||||||||
|
Loss
from discontinued operations
|
$ | (7,580,839 | ) | $ | (1,015,583 | ) | ||
|
|
|
|||||||||||
|
|
As Originally
|
|
Effect of
|
|||||||||
|
|
Reported
|
As Adjusted
|
Change
|
|||||||||
|
Total
Assets
|
$ | 1,806,008 | $ | 1,806,008 | $ | - | ||||||
|
Current
Liabilities
|
||||||||||||
|
Short-term
borrowings
|
2,400,555 | 2,400,555 | - | |||||||||
|
Accounts
payable
|
1,490,590 | 1,490,590 | - | |||||||||
|
Accounts
payable – related party
|
19,552 | 19,552 | - | |||||||||
|
Note
derivative liability
|
1,523,651 | 3,396,935 | 1,873,284 | |||||||||
|
Other
current liabilities
|
1,374,534 | 1,374,534 | - | |||||||||
|
Deferred
revenue
|
609,987 | 609,987 | - | |||||||||
|
Total
Current Liabilities
|
7,418,869 | 9,292,153 | 1,873,284 | |||||||||
|
Commitments
and Contingencies
|
- | - | - | |||||||||
|
Temporary
Equity
|
1,135,980 | - | (1,135,980 | ) | ||||||||
|
Stockholders’
Deficit:
|
||||||||||||
|
Common
stock, $0.001 par value, 200,000,000 and 75,000,000 shares authorized as
of December 31, 2008 and 2007, respectively, and 40,936,143 and
36,108,067 issued and outstanding at December 31, 2008 and 2007,
respectively
|
40,936 | 40,936 | - | |||||||||
|
Preferred
stock,$.001 par value of 50,000,000 shares authorized and no shares
issued
|
- | - | - | |||||||||
|
Additional
paid-in capital
|
11,096,604 | 11,096,604 | - | |||||||||
|
Accumulated
deficit
|
(17,886,381 | ) | (18,623,685 | ) | (737,304 | ) | ||||||
|
Total
Stockholders’ Deficit
|
(6,748,841 | ) | (7,486,145 | ) | (737,304 | ) | ||||||
|
Total
Liabilities and Stockholders' Deficit
|
$ | 1,806,008 | $ | 1,806,008 | $ | - | ||||||
|
|
||||||||||||
|
As Originally
|
|
Effect of
|
||||||||||
|
Reported
|
As Adjusted
|
Change
|
||||||||||
|
Loss
from operations
|
$ | (8,780,122 | ) | $ | (7,764,538 | ) | $ |
1,015,584
|
||||
|
Non-operating
income (expense)
|
||||||||||||
|
Interest
expense
|
(3,325,662 | ) | (3,325,662 | ) |
-
|
|||||||
|
Interest
expense – related party
|
- | - |
-
|
|||||||||
|
Expense
related to derivative
|
(752,748 | ) | (1,490,052 | ) | (737,304 | ) | ||||||
|
Interest
income
|
542 | 542 |
-
|
|||||||||
|
Miscellaneous
Income
|
- | - |
-
|
|||||||||
|
Gain
from sale of assets
|
- | - |
-
|
|||||||||
|
Total
non-operating expense
|
(4,077,868 | ) | (4,815,172 | ) | (737,304 | ) | ||||||
|
Loss
from continuing operations before income taxes
|
(12,857,990 | ) | (12,579,710 | ) | 278,280 | |||||||
|
Loss
from discontinued operations before income taxes
|
- | (1,015,584 | ) | (1,015,584 | ) | |||||||
|
Provision
for income tax
|
- | - |
-
|
|||||||||
|
Comprehensive
loss
|
(12,857,990 | ) | (13,595,294 | ) | (737,304 | ) | ||||||
|
Net
(loss) per common share – basic and diluted
|
(0.33 | ) | (0.35 | ) | (0.02 | ) | ||||||
|
Net
(loss) per common share -basic and diluted - continuing
operations
|
-
|
(0.32 | ) | (0.32 | ) | |||||||
|
Net
(loss) per common share -basic and diluted - discontinued
operations
|
-
|
(0.03 | ) | (0.03 | ) | |||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|