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.
|
Large
accelerated filer
¨
|
Accelerated
filer
¨
|
| Non-accelerated filer ¨ (Do not check if a smaller reporting company) |
Smaller
reporting company
x
|
|
PART
I. FINANCIAL INFORMATION
|
3
|
|
|
Item
1. Financial Statements
|
3
|
|
|
Condensed
Consolidated Balance Sheet at September 30, 2010 and December
31, 2009(Unaudited)
|
3
|
|
|
Condensed
Consolidated Statements of Operations for the Three month period ended
September 30, 2010 & 2009 (Unaudited)
|
4
|
|
|
Condensed
Consolidated Statements of Operations for the Nine month period ended
September 30, 2010 & 2009 (Unaudited)
|
5
|
|
|
Condensed
Consolidated Statements of Cash Flows for the Nine month period ended
September 30, 2010 & 2009 (Unaudited)
|
6
|
|
|
Notes
to the Condensed Consolidated Financial Statements
(Unaudited)
|
7-23
|
|
|
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
|
23-28
|
|
|
Item
3. Quantitative and Qualitative Information About Market
Risk
|
28
|
|
|
Item4.
Controls and Procedures
|
28
|
|
|
Item5.
Other
|
29
|
|
|
PART
II. OTHER INFORMATION
|
29
|
|
|
Item
1. Legal Proceedings
|
29
|
|
|
Item
1A. Risk Factors
|
29
|
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
29
|
|
|
Item
3. Defaults upon Senior Securities
|
30
|
|
|
Item
4. RESERVED
|
30
|
|
|
Item
5. Other Information
|
30
|
|
|
Item
6. Exhibits
|
30
|
|
|
SIGNATURES
|
31
|
|
September 30,
2010
|
December 31,
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets :
|
||||||||
|
Cash
|
$ | 1,237 | $ | 7,205 | ||||
|
Accounts
receivable (net of allowance for doubtful accounts of $41,206 and $0 at
September 30, 2010 and December 31, 2009 respectively)
|
4,493 | 10,697 | ||||||
|
Accounts
receivable – related party
|
150,718 | |||||||
|
Prepaid
loan cost
|
- | 33,681 | ||||||
|
Prepaid
loan cost - related part
|
- | 37,889 | ||||||
|
Other
current assets
|
37,172 | 518,677 | ||||||
|
Total
current assets
|
$ | 193,620- | $ | 608,149 | ||||
|
Property,
website, and computer equipment
|
1,350,620 | 1,051,558 | ||||||
|
Less:
Accumulated depreciation and amortization
|
(673,511 | ) | (517,571 | ) | ||||
|
Property,
website, and computer equipment - Net
|
$ | 677,109 | $ | 533,987 | ||||
|
Other
Assets
|
$ | 29,344 | $ | 62,204 | ||||
|
Investment
in Related Parties
|
1,999,644 | - | ||||||
|
Total
Other Assets
|
$ | 2,028,988 | $ | 62,204 | ||||
|
Total
Assets
|
$ | 2,899,717 | $ | 1,204,340 | ||||
|
LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
||||||||
|
Current
liabilities:
|
||||||||
|
Short
term borrowings
|
$ | 2,357,101 | $ | 3,400,000 | ||||
|
Short
term borrowings - related party
|
2,956,655 | 2,180,533 | ||||||
|
Accounts
payable
|
2,502,197 | 2,251,951 | ||||||
|
Accounts
payable - related party
|
26,396 | 26,396 | ||||||
|
Note
derivative liability
|
349,934 | 180,632 | ||||||
|
Note
derivative liability - related party
|
1,800,933 | 2,425,473 | ||||||
|
Other
current liabilities
|
2,669,472 | 2,207,830 | ||||||
|
Other
current liabilities - related party
|
489,880 | 251,386 | ||||||
|
Deferred
Revenue
|
- | 756,262 | ||||||
|
Total
current liabilities
|
$ | 13,152,568 | $ | 13,680,463 | ||||
|
Commitments
and contingencies
|
||||||||
|
Stockholders'
Deficit :
|
||||||||
|
Common
stock, $0.001 par value, 200,000,000 shares authorized as of September 30,
2010 and December 31, 2009, 84,131,812 and 58,793,311 issued
and outstanding at September 30, 2010 and December 31, 2009,
respectively
|
$ | 84,131 | $ | 58,793 | ||||
|
Preferred
stock,$.001 par value of 50,000,000 shares authorized and no shares
issued
|
- | - | ||||||
|
Additional
paid in capital
|
20,734,530 | 17,744,799 | ||||||
|
Accumulated
deficit
|
(31,071,512 | ) | (30,279,715 | ) | ||||
|
Total
stockholders' deficit
|
$ | (10,252,851 | ) | $ | (12,476,123 | ) | ||
|
Total
Liabilities and Stockholders' Deficit
|
$ | 2,899,717 | $ | 1,204,340 | ||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 26,454 | $ | 240,078 | ||||
|
Operating
expenses
|
||||||||
|
Cost
of products sold, net
|
$ | 30,808 | $ | 42,175 | ||||
|
Selling
general & administrative
|
368,522 | 1,340,621 | ||||||
|
Selling
general & administrative - Related party
|
8,778 | 6,930 | ||||||
|
Professional
fees
|
376,605 | 732,310 | ||||||
|
Professional
fees - Related party
|
- | 77,740 | ||||||
|
Depreciation
and amortization
|
68,127 | 48,473 | ||||||
|
Total
cost and operating expenses
|
$ | 852,840 | $ | 2,248,249 | ||||
|
Income(Loss)
from operations
|
(826,386 | ) | (2,008,171 | ) | ||||
|
Non-operating
income (expense)
|
||||||||
|
Interest
expense
|
(165,285 | ) | (3,077,482 | ) | ||||
|
Interest
expense - Related party
|
(20,833 | ) | (62,800 | ) | ||||
|
Income/(expense)
related to derivative
|
3,889,275 | (2,942,287 | ) | |||||
|
Total
non-operating Income (expense)
|
$ | 3,703,157 | $ | (6,082,569 | ) | |||
|
Income
(Loss) from continuing operations before income taxes
|
2,876,771 | (8,090,740 | ) | |||||
|
Gain
(Loss) from discontinued operations net of income taxes
|
(9,980 | ) | (444,605 | ) | ||||
|
Provisions
for income tax
|
- | - | ||||||
|
Income
(Loss) before equity income (Loss) of Investee
|
$ | 2,866,791 | $ | (8,535,345 | ) | |||
|
Loss
from equity method of investee
|
(970,911 | ) | - | |||||
|
Net
income (loss)
|
$ | 1,895,880 | $ | (8,535,345 | ) | |||
|
Net
income (loss) per common share - basic and diluted
|
$ | .04 | $ | (0.18 | ) | |||
|
Net
income (loss) per common share-basic and diluted-continuing
operations
|
$ | .05 | $ | (0.17 | ) | |||
|
Net
income (loss) per common share-basic and diluted-discontinued
operations
|
$ | (0.00 | ) | $ | (0.01 | ) | ||
|
Weighted
average number of common shares outstanding
|
77,884,383 | 46,619,719 | ||||||
|
2010
|
2009
|
|||||||
|
Revenues
|
$ | 577,354 | $ | 409,050 | ||||
|
Operating
expenses
|
||||||||
|
Cost
of products sold, net
|
$ | 224,757 | $ | 62,670 | ||||
|
Selling
general & administrative
|
1,398,878 | 4,256,988 | ||||||
|
Selling
general & administrative - related party
|
3,220,967 | 37,268 | ||||||
|
Professional
fees
|
1,172,729 | 1,414,800 | ||||||
|
Professional
fees - Related party
|
- | 233,380 | ||||||
|
Depreciation and
amortization
|
188,767 | 145,041 | ||||||
|
Loss
on disposition of assets
|
33,702 | - | ||||||
|
Total
cost and operating expenses
|
$ | 6,239,800 | $ | 6,150,147 | ||||
|
Loss
from operations
|
(5,662,446 | ) | (5,741,097 | ) | ||||
|
Non-operating
income (expense)
|
||||||||
|
Interest
expense
|
(406,477 | ) | (7,597,971 | ) | ||||
|
Interest
expense - Related party
|
(971,735 | ) | (62,800 | |||||
|
Gain
on deconsolidation of subsidiary
|
6,687,530 | - | ||||||
|
Income/(expense)
related to derivative
|
585,046 | 1,055,747 | ||||||
|
Total
non-operating Income (expense)
|
$ | 5,894,364 | $ | (6,605,024 | ) | |||
|
Gain
(loss) from continuing operations before income taxes
|
231,918 | (12,346,121 | ) | |||||
|
Gain
(Loss) from discontinued operations net of income taxes
|
60,177 | (4,768,785 | ) | |||||
|
Provisions
for income tax
|
- | - | ||||||
|
Gain
(Loss) before equity income (Loss) of Investee
|
$ | 292,095 | $ | (17,114,906 | ) | |||
|
Loss
from equity method of investee
|
(1,083,891 | ) | - | |||||
|
Net
income (loss)
|
$ | (791,796 | ) | $ | (17,114,906 | ) | ||
|
Net
income (loss) per common share - basic and diluted
|
$ | (.01 | ) | $ | (0.39 | ) | ||
|
Net
income (loss) per common share-basic and diluted-continuing
operations
|
$ | .00 | $ | (0.28 | ) | |||
|
Net
income (loss) per common share-basic and diluted-discontinued
operations
|
$ | (0.00 | ) | $ | (0.11 | ) | ||
|
Weighted
average number of common shares outstanding
|
72,679,602 | 43,737,435 | ||||||
|
2010
|
2009
|
|||||||
|
Net
cash used in operating activities
|
$ | (277,985 | ) | $ | (6,584,380 | ) | ||
|
Cash
flows from investing activities:
|
||||||||
|
Cash
paid to purchase property and equipment
|
(44,785 | ) | (9,665 | ) | ||||
|
Net
cash used in investing activities
|
$ | (44,785 | ) | $ | (9,665 | ) | ||
|
Cash
flows from financing activities:
|
||||||||
|
Issuance
of stock - net of offering costs
|
100,000 | 20,000 | ||||||
|
Cash
received from short term borrowings
|
175,000 | 9,158,000 | ||||||
|
Payment
on short term borrowings
|
(1,730,167 | ) | ||||||
|
Cash
paid for debt financing fees
|
(826,500 | ) | ||||||
|
Net
cash provided by financing activities
|
$ | 275,000 | $ | 6,621,333 | ||||
|
Discontinued
Activates:
|
||||||||
|
Net
cash used in operating activities
|
$ | 41,802 | $ | 384,229 | ||||
|
Net
cash used in investing activities
|
- | (511,603 | ) | |||||
|
Net
cash provided by (used in) discontinued operations
|
41,802 | (127,374 | ) | |||||
|
Net
decrease in cash & cash equivalents
|
(5,968 | ) | (100,086 | ) | ||||
|
Cash
& cash equivalents, beginning balance
|
7,205 | 100,086 | ||||||
|
Cash
& cash equivalents, ending balance
|
$ | 1,237 | $ | - | ||||
|
2010
|
2009
|
|||||||
|
Office
and computer equipment
|
$ | 166,054 | $ | 275,122 | ||||
|
Website
|
1,184,566 | 776,436 | ||||||
|
Total
property, website and computer equipment
|
1,350,620 | 1,051,558 | ||||||
|
Less:
accumulated depreciation
|
(673,511 | ) | (517,571 | ) | ||||
|
Total
property, website and computer equipment
|
$ | 677,110 | $ | 533,987 | ||||
|
2010
|
2009
|
|||||||
|
Prepaid
commissions
|
$ | - | $ | 294,872 | ||||
|
Credit
Card processor retentions
|
11,259 | 132,606 | ||||||
|
Other
|
25,913 | 91,199 | ||||||
|
Total
|
$ | 37,172 | $ | 518,677 | ||||
|
2010
|
2009
|
|||||||
|
Rent
Deposits
|
$ | 25,985 | $ | 31,763 | ||||
|
Credit
Card Reserve
|
431 | 20,084 | ||||||
|
Vendor
Deposit
|
2,928 | 10,357 | ||||||
|
TOTAL
|
$ | 29,344 | $ | 62,204 | ||||
|
2010
|
2009
|
|||||||
|
Accrued
interest
|
$ | 648,349 | $ | 508,554 | ||||
|
Accrued
interest - related party
|
374,970 | 180,720 | ||||||
|
Accrued
commission
|
- | 7,272 | ||||||
|
Accrued
payroll and related expenses
|
728,635 | 523,240 | ||||||
|
Accrued
payroll and related expenses – related party
|
79,310 | |||||||
|
Payroll
tax liability
|
1,015,945 | 1,018,325 | ||||||
|
Credit
Cards
|
106,480 | 84,682 | ||||||
|
Other
|
170,063 | 65,757 | ||||||
|
Other-
related party
|
35,600 | 70,666 | ||||||
|
Total
other current liabilities
|
$ | 3,159,352 | $ | 2,459,216 | ||||
|
|
9/30/2010
|
12/31/2009
|
||||||
|
Note
payable to Carole Harder bearing an annual interest rate of 12%,
unsecured, due 1/31/10*
|
$ | 190,000 | $ | 190,000 | ||||
|
Convertible
Promissory Notes, bearing an annual interest rate of 12%, secured, due
1/31/10*
|
1,910,000 | 2,210,000 | ||||||
|
Convertible
Promissory Notes, bearing an annual interest rate of 18%, secured, due
5/16/10
|
1,333,333 | 1,333,333 | ||||||
|
Convertible
Promissory Notes due 10/15/2010
|
141,663 | 141,663 | ||||||
|
Convertible
Promissory Notes due 10/15/2010
|
291,665 | 291,665 | ||||||
|
Convertible
Promissory Notes due 10/15/2010
|
116,666 | 116,666 | ||||||
|
Convertible
Promissory Notes due10/15/2010
|
373,332 | 373,332 | ||||||
|
Convertible
Promissory Notes due 10/15/2010
|
699,996 | 699,996 | ||||||
|
Sundry
Bridge Notes, bearing an annual interest rate 12%, unsecured, due -
1/31/2010*
|
200,000 | 1,000,000 | ||||||
|
Convertible
Promissory Notes due 2/26/2011
|
150,000 | - | ||||||
|
Total
principal
|
$ | 5,406,655 | $ | 6,356,655 | ||||
|
Less:
unamortized debt discount
|
(92,899 | ) | (776,122 | ) | ||||
|
Net
balance
|
$ | 5,313,756 | $ | 5,580,533 | ||||
|
Exercise
Price
|
Outstanding
December 31st,
2009
|
Issued in
2010
|
Transferred/
Exercised
|
Outstanding
September 30, 2010
|
||||||||||||||
| $ | 0.01 | 113,520 | (1) | 113,520 | ||||||||||||||
| $ | 0.10 | 109,008,215 | 1,500,000 | 55,000 | 110,563,215 | |||||||||||||
| $ | 0.30 | 30,300 | 30,300 | |||||||||||||||
| $ | 0.50 | 101,000 | (1) | 101,000 | ||||||||||||||
| $ | 0.70 | 1,244,116 | (15,000 | ) | 1,229,116 | |||||||||||||
| $ | 0.90 | - | ||||||||||||||||
| $ | 0.93 | 3,127,860 | 3,127,860 | |||||||||||||||
| $ | 1.00 | 2,743,246 | (40,000 | ) | 2,703,246 | |||||||||||||
| $ | 2.40 | 132,310 | (1) | 132,310 | ||||||||||||||
| 116,500,567 | 1,500,000 | - | 118,000,567 | |||||||||||||||
|
(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)
|
In
May and June 2010, the Company agreed to amend the strike price of 40,000
warrants to $0.10 from $1.00 and 15,000 warrants to $0.10from
$0.70.
|
|
Option
Group
|
Outstanding
December 31, 2009
|
Issued
Ninemonths
ended
September 30,
2010
|
Terminated/
Transferred/
Exercised
|
Outstanding
September 30,
2010
|
||||||||||||||
| $ | .10-.49 | 468,500 | 1,500,000 | (150,500 | ) | 1,818,000 | ||||||||||||
| $ | .50-.69 | 873,274 | - | (773,274 | ) | 100,000 | ||||||||||||
| $ | .70-.89 | 1,098,602 | - | (553,602 | ) | 545,000 | ||||||||||||
| $ | .90-.99 | 686,844 | - | (661,844 | ) | 25,000 | ||||||||||||
| $ | 1.00-1.25 | 770,694 | - | (365,694 | ) | 405,000 | ||||||||||||
| $ | 1.26-1.70 | 219,637 | - | (209,637 | ) | 10,000 | ||||||||||||
| 4,117,551 | 1,500,000 | (2,714,551 | ) | 2,903,000 | ||||||||||||||
|
2010
|
2009
|
|||||||
|
Operations:
BoomJ.com dba I-Supply
|
||||||||
|
Net
Sales
|
$ | 297,158 | $ | 409,051 | ||||
|
Gross
Margin
|
283,015 | 345,614 | ||||||
|
Depreciation
|
(134,335 | ) | (145,041 | ) | ||||
|
Assets
|
251,969 | 517,802 | ||||||
|
Capital
Expenditures
|
44,785 | 11,333 | ||||||
|
Net
Loss
|
(677,748 | ) | (4,662,761 | ) | ||||
|
Operations:
KaChing KaChing (through 4/22/2010)
|
||||||||
|
Net
Sales
|
$ | 205,105 | $ | - | ||||
|
Gross
Margin
|
65,613 | - | ||||||
|
Depreciation
|
(17,605 | ) | - | |||||
|
Assets
|
- | - | ||||||
|
Capital
Expenditures
|
- | - | ||||||
|
Net
(Loss) Gain
|
(416,116 | ) | - | |||||
|
Operations:
Adjuice (commencing May 20,2010)
|
||||||||
|
Net
sales
|
$ | 75,101 | $ | - | ||||
|
Gross
Margin
|
3,969 | - | ||||||
|
Depreciation
|
(36,827 | ) | - | |||||
|
Assets
|
494,600 | - | ||||||
|
Capital
Expenditures
|
- | - | ||||||
|
Net
(Loss) Gain
|
(337,130 | ) | - | |||||
|
Operations:
LocalAdLink (Discontinued)
|
||||||||
|
Net
sales
|
$ | 397,405 | $ | 12,299,017 | ||||
|
Gross
Margin
|
103,032 | 876,544 | ||||||
|
Depreciation
|
- | (50,492 | ) | |||||
|
Assets
|
2,343 | 2,088,816 | ||||||
|
Capital
Expenditures
|
- | 509,935 | ||||||
|
Net
(Loss) Gain
|
60,177 | (4,774,910 | ) | |||||
|
Consolidated
|
||||||||
|
Consolidated
Operations:
|
||||||||
|
Net
sales
|
$ | 577,354 | $ | 409,051 | ||||
|
Gross
Margin
|
352,597 | 346,381 | ||||||
|
Other
Operating Expenses
|
(4,231,452 | ) | (5,936,312 | ) | ||||
|
Depreciation
|
(188,767 | ) | (145,041 | ) | ||||
|
Non-operating
income (expense)
|
5,894,363 | (5,734,972 | ) | |||||
|
Income
(loss) from discontinued operations
|
60,177 | (4,774,910 | ) | |||||
|
Net
(Loss)
|
(791,796 | ) | (17,114,906 | ) | ||||
|
Assets
|
2,899,717 | 4,840,462 | ||||||
|
Basic
& Diluted Net Loss Per Share
|
(0.01 | ) | (0.18 | ) | ||||
|
Capital
Expenditures
|
44,785 | 120,929 | ||||||
|
2010
|
2009
|
|||||||
|
Operations:
BoomJ.com dba I-Supply
|
||||||||
|
Net
Sales
|
$ | - | $ | 240,079 | ||||
|
Gross
Margin
|
(290 | ) | 197,903 | |||||
|
Depreciation
|
(43,128 | ) | (48,473 | ) | ||||
|
Assets
|
251,969 | 517,802 | ||||||
|
Capital
Expenditures
|
- | 7,642 | ||||||
|
Net
Loss
|
(393,764 | ) | (1,399,235 | ) | ||||
|
Operations:
KaChing KaChing (through 4/22/10)
|
||||||||
|
Net
Sales
|
$ | - | $ | - | ||||
|
Gross
Margin
|
- | - | ||||||
|
Depreciation
|
- | - | ||||||
|
Assets
|
- | - | ||||||
|
Capital
Expenditures
|
- | - | ||||||
|
Net
(Loss) Gain
|
- | - | ||||||
|
Operations:
Adjuice (commencing May 20, 2010)
|
||||||||
|
Net
sales
|
$ | 26,464 | $ | - | ||||
|
Gross
Margin
|
(4,063 | ) | - | |||||
|
Depreciation
|
(24,999 | ) | - | |||||
|
Assets
|
494,600 | - | ||||||
|
Capital
Expenditures
|
- | - | ||||||
|
Net
(Loss) Gain
|
(176,931 | ) | - | |||||
|
Operations:
LocalAdLink (Discontinued)
|
||||||||
|
Net
sales
|
$ | (2,930 | ) | $ | 1,811,787 | |||
|
Gross
Margin
|
(2,781 | ) | 412,212 | |||||
|
Depreciation
|
- | (50,392 | ) | |||||
|
Assets
|
2,343 | 2,088,816 | ||||||
|
Capital
Expenditures
|
- | 400,339 | ||||||
|
Net
(Loss) Gain
|
(9,980 | ) | (450,729 | ) | ||||
|
Consolidated
|
||||||||
|
Consolidated
Operations:
|
||||||||
|
Net
sales
|
$ | 26,454 | $ | 240,079 | ||||
|
Gross
Margin
|
(4,353 | ) | 197,903 | |||||
|
Other
Operating Expenses
|
(753,905 | ) | (2,151,477 | ) | ||||
|
Depreciation
|
(68,127 | ) | (48,473 | ) | ||||
|
Non-operating
income (expense)
|
3,703,156 | ) | (2,002,047 | ) | ||||
|
Income
(loss) from discontinued operations
|
(9,980 | ) | (450,729 | ) | ||||
|
Net
Income/(Loss)
|
1,895,880 | (8,535,345 | ) | |||||
|
Assets
|
2,899,717 | 3,219,204 | ||||||
|
Basic
& Diluted Net Loss Per Share
|
0.02 | (0.18 | ) | |||||
|
Capital
Expenditures
|
- | - | ||||||
|
2010
|
2009
|
|||||||
|
Numerator
|
||||||||
|
Basic
and diluted net loss per share:
|
||||||||
|
Net
Income (loss) available to common stock holders
|
$ | (791,796 | ) | $ | (17,114,906 | ) | ||
|
Denominator
|
||||||||
|
Basic
and diluted weighted average number of shares outstanding
|
72,679,602 | 43,737,435 | ||||||
|
Basic
and diluted net loss per share
|
$ | (0.01 | ) | $ | (0.39 | ) | ||
|
2010
|
2009
|
|||||||
|
Sales
|
$ | 397,405 | $ | 12,299,017 | ||||
|
Cost
of sales
|
294,374 | 11,422,463 | ||||||
|
Gross
Profit (Loss)
|
103,032 | 876,554 | ||||||
|
Depreciation
|
- | (50,492 | ) | |||||
|
Operating
expense
|
(33,946) | (5,594,936 | ) | |||||
|
Operating
expense - Related Party
|
- | 509,935 | ||||||
|
Non-Operating
Expenses
|
(8,908) | 12 | ||||||
|
Gain
(Loss) from discontinued operations
|
$ | (60,178) | $ | (4,774,910 | ) | |||
|
2010
|
2009
|
|||||||
|
Sales
|
$ | (2,930 | ) | $ | 1,811,787 | |||
|
Cost
of sales
|
(2,781 | ) | 1,399,575 | |||||
|
Gross Profit
(Loss)
|
- | 412,212 | ||||||
|
Depreciation
|
- | (50,392 | ) | |||||
|
Operating
expense
|
2,343 | (406,097 | ) | |||||
|
Operating expense - Related
Party
|
- | (400,339 | ) | |||||
|
Non-Operating
Expenses
|
(2,943 | ) | 10 | |||||
|
Gain (Loss) from discontinued
operations
|
$ | (4,980 | ) | $ | (450,729 | ) | ||
|
Current
assets
|
$ | 116,145 | ||
|
Property
and equipment, net
|
458,321 | |||
|
Other
assets
|
37,517 | |||
|
Total
Assets
|
$ | 611,983 | ||
|
Current
liabilities
|
$ | 1,852,615 | ||
|
Long-term
debt
|
402,732 | |||
|
Derivative
liabilities
|
3,789,087 | |||
|
Total
Liabilities
|
$ | 6,044,434 |
|
Revenues
|
$ | 457,650 | ||
|
Operating
expenses
|
2,338,823 | |||
|
Loss
from operations
|
$ | (1,881,173 | ) | |
|
Non-operating
expenses
|
3,479,769 | |||
|
Net
loss
|
$ | (5,360,942 | ) |
|
Accounts
receivable
|
$ | 77,347 | ||
|
Other
current Assets
|
3,353 | |||
|
Website
|
500,000 | |||
|
Other
assets
|
3,527 | |||
|
Assets
acquired
|
584,227 | |||
|
Accounts
payable and other current liabilities
|
93,500 | |||
|
Loans
|
63,000 | |||
|
Liabilities
assumed
|
156,500 | |||
|
Net
assets acquired
|
$ | 427,727 | ||
|
Fair
value of consideration given
|
$ | 420,000 | ||
|
Gain
recorded
|
$ | 7,727 |
|
2010
|
2009
|
|||||||
|
Sales
|
$ | 26,464 | $ | 490,984 | ||||
|
Cost
of sales
|
30,527 | 135,802 | ||||||
|
Gross
Profit (Loss)
|
(4,063 | ) | 355,181 | |||||
|
Operating
expense
|
(164,090 | ) | (1,122,777 | ) | ||||
|
Operating
expense - Related Party
|
(8,778 | ) | (84,670 | ) | ||||
|
Non
Operating (Income)/Expenses
|
(3,703,156 | ) | (6,082,583 | ) | ||||
|
Net Income/ (Loss)
|
$ | (176,931 | ) | $ | (3,943,093 | ) | ||
|
Sales
|
$ | 1,021,886 | $ | 417,378 | ||||
|
Cost
of sales
|
555,288 | 245,725 | ||||||
|
Gross
Profit (Loss)
|
466,588 | 171,653 | ||||||
|
Operating
expense
|
(2,426,183 | ) | (4,768,511 | ) | ||||
|
Operating
expense - Related Party
|
(3,220,967 | ) | (115,008 | ) | ||||
|
Non
Operating (Income)/Expenses
|
(2,191,207 | ) | (5,560,168 | ) | ||||
|
Net
Income/ (Loss)
|
$ | (2,989,485 | ) | $ | (8,325,109 | ) |
|
Exhibit Number
|
Description
|
|
|
31.1
|
Certification
of the Chairman of the Board and Chief Executive Officer pursuant to
Section 302 of the Sarbanes-Oxley Act
|
|
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act
|
|
|
32.1
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act
|
|
|
32.2
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley
Act
|
|
By:
|
/s/
Robert J. McNulty
|
|
Robert
J. McNulty, Chief Executive Officer
(Principal
Executive Officer)
|
|
By:
|
/s/
Mark V. Noffke
|
|
Mark
V. Noffke, Chief Financial Officer
|
|
|
(Principal
Financial Officer)
|
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 |
|---|