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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nevada
(State of Incorporation)
|
#86-0776876
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
(Do not check if a smaller
reporting company)
|
Smaller Reporting Company
ý
|
|
Page
|
||
|
Part I
|
||
|
Item 1.
|
Business
|
3 |
|
Item 1A.
|
Risk Factors
|
25 |
|
Item 2.
|
Properties
|
30 |
|
Item 3.
|
Legal Proceedings
|
30 |
|
Item 4.
|
Reserved
|
31 |
|
Part II
|
||
|
Item 5.
|
Market for Common Equity, Related Stockholder Matters and Issuer Purchase of Equity Securities
|
31 |
|
Item 6.
|
Selected Financial Data
|
32 |
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
34 |
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
43 |
|
Item 8.
|
Financial Statements and Supplementary Data
|
44 |
|
Item 9.
|
Changes in and Disagreements With Accountants on Accounting and Financial Disclosure
|
67 |
|
Item 9A.
|
Controls and Procedures
|
67 |
|
Item 9B.
|
Other Information
|
69 |
|
PART III
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
69 |
|
Item 11.
|
Executive Compensation
|
69 |
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
69 |
|
Item 13.
|
Certain Relationships, Related Transactions and Director Independence
|
69 |
|
Item 14.
|
Principal Accounting Fees and Services
|
69 |
|
PART IV
|
||
|
Item 15.
|
Exhibits, Financial Statement Schedules
|
70 |
|
Signatures
|
72 | |
|
Stratus Live Entertainment Division - A multi vertical event division which operates, markets, and sells rights and access to live entertainment events.
|
|
Stratus Talent Management – Pro Sports Talent Representation has represented professional athletes, models and entertainers with contract negotiations, speaking appearance fees and endorsements.
|
|
Stratus Rewards Visa White Card - Stratus Rewards is an invitation only, affluent lifestyle membership club combined with an ultra premium credit card rewards program. Stratus Rewards provides members with bespoke luxury goods, exclusive event access, exceptional value purchasing opportunities at the world’s finest luxury and private travel brands, personalized concierge, and reciprocal privileges at private clubs.
|
|
|
1.
|
Action Sports
– Mixed Martial Arts, Ski, Surf, Skateboard, Rollerblade and Bicycling
|
|
|
2.
|
Redemption / Credit Card Marketing
– Visa Credit Card Loyalty & E-Commerce Program
|
|
|
3.
|
Concerts & Music Festivals
– Jazz Festivals, Music Festivals and Event Concerts
|
|
|
4.
|
College Sports
– Football Bowl Games and College Festivals
|
|
|
5.
|
Food Entertainment
– Local cuisine, Wine Auctions and Functions Combined with Live Entertainment
|
|
|
6.
|
Trade Shows & Expos
– Health Expos, Golf Expos and Auto Expos
|
|
|
7.
|
Lifestyle Sports
– Tennis and Golf
|
|
|
8.
|
Motor Sports
– Auto Shows, Racing Events, Racing Teams, Air Shows
|
|
|
9.
|
Talent Representation
– Athlete, Entertainer, and Modeling
|
|
|
10.
|
Consulting Services
– Providing Marketing and Management Services
|
|
|
·
|
On the expense side, SMDI believes it can share sales, financial and operations resources across multiple events, creating economies of scale, increasing the Company’s purchasing power, eliminating duplicate costs, and bringing standardized operating and financial procedures to all events, thus increasing the margins of all events.
|
|
|
·
|
On the revenue side, SMDI believes it can offer national advertisers and corporate sponsors an exciting and diverse menu of programming that allows sponsors “one stop shopping” rather than having to deal with each event on its own, and in so doing, convert these sponsors into “strategic partners.”
|
|
|
1.
|
Target must be operating profitably or have a clear path to profitability.
|
|
|
2.
|
Target must add strategic synergies to existing portfolio of companies and events.
|
|
|
3.
|
Target when possible, must own 100% of revenue rights, including sponsorship, licensing, ticketing, merchandise, trademark, intellectual property and when appropriate television and radio broadcast.
|
|
Vertical
|
Target Number of Acquisitions
or Expansion
|
|
|
1.
|
Action Sports
– MMA, Snowboarding, Skateboarding
|
Expand 4 MAA, 2 Summer and 2 Winter events
|
|
2.
|
Affiliate Lifestyle Marketing
– Stratus Rewards Visa
|
Multiple events
|
|
3.
|
Concerts / Music Festivals / Film Festivals
|
(2) Music Festival – (5) Concerts – (2) Film Festivals
|
|
4.
|
College Sports
– Football & Basketball
|
(1-2)
|
|
5.
|
Food Entertainment
– Taste of Festivals
|
(4)
|
|
6.
|
Expos & Trade Shows
- Health Expos, Golf Expos, Auto Expos, etc.
|
(tbd)
|
|
7.
|
Lifestyle Sports
– Tennis, Golf
|
Tbd
|
|
8.
|
Motor Sports
– Vintage Auto Shows, Racing Events – Teams - Air Shows
|
(18) Auto Shows – (4) Races / Rallies –
(2) Teams
|
|
9.
|
Talent Management
- Athlete Agency, Entertainer Agency, Modeling Agency
|
(2) Athlete Agents – (1) Entertainment Agency – (1) Modeling Agencies
|
|
|
·
|
Examples of how SMDI seeks out strategic acquisitions
: Target Acquisition Modeling Agency-a premier talent management company within the modeling agency business is being reviewed for acquisition by SMDI to be acquired by the Company. SMDI is both expanding its Talent Management Business and intending to add multiple fashion shows as part of its 10 month series of vintage auto shows and auction events. By acquiring a modeling agency, SMDI would add a strategic component to its talent management group allowing cross over marketing and representation opportunities to its athlete and entertainer clientele and, has expanding its opportunity for additional revenue on the event side while decreasing its cost on the talent side by booking its own models at a better cost point.
|
|
|
·
|
Examples of how SMDI seeks out opportunistic acquisitions
: Professional Tennis Tournament Acquisition – In a potential opportunity, this prestigious tennis tournament operates profitably, but its owner, a large event management company, has been losing money on the venue’s real estate costs. This Company wants the property off its books, and in discussions has indicated that it may be willing to take a charge-off and sell it to SMDI at below book value.
|
|
|
·
|
managing sporting events, such as college bowl games, golf tournaments and auto racing team and events;
|
|
|
·
|
managing live entertainment events, such as music festivals, car shows and fashion shows;
|
|
|
·
|
producing television programs, principally sports entertainment and live entertainment programs; and
|
|
|
·
|
marketing athletes, models and entertainers and organizations.
|
|
|
·
|
Movie Theaters:
Teatro Morlacchi, Teatro Pavone, Sala Podiani, Sala dei Notari, Oratorio Santa Cecillia
|
|
|
·
|
Meetings:
with actors/actresses, directors, and other professionals
|
|
|
·
|
Introduction:
of New Technologies into Cinema production
|
|
|
o
|
Movie Theaters:
Teatro Morlacchi, Teatro Pavone, Sala Podiani, Sala dei Notari, Oratorio Santa Cecillia
|
|
|
o
|
Meetings:
with actors/actresses, directors, and other professionals
|
|
|
o
|
Introduction:
of New Technologies into Cinema production
|
|
|
·
|
Sponsorships
- $14 billion ~ represents sponsorships of leagues, teams, broadcasts and events.
2
Sponsorships are high margin, and have enjoyed robust growth. Sports receive 67 percent of all sponsorship dollars, with entertainment receiving nine percent and festivals receiving nine percent.
|
|
|
·
|
Event Entrance & Spending
- $30 billion ~ includes ticket sales of $14 billion; concessions, parking, on-site merchandise sales of $12 billion; and premium seating revenue of $4 billion. Spectator spending in these categories grew an average 18% between 2005 and 2006.
3
|
|
|
·
|
Endorsements
- $2 billion
4
|
|
|
·
|
Media Broadcast Rights
- $12 billion ~ includes the four major professional leagues (football, baseball, basketball, hockey), NASCAR, and College Sports.
5
|
|
|
·
|
Professional Services
- $15 billion
6
~ includes facility and event management at $7 billion; financial, legal and insurance services at $6 billion; marketing and consulting services at $2 billion; athlete representation at $385 million.
|
|
|
1.
|
The capital markets have been demanding that the parent companies focus on core competencies.
|
|
|
2.
|
The companies faced capital shortfalls and viewed the sports units as easy divestments.
|
|
|
3.
|
The parent companies never did an adequate job of integrating the sports units.
|
|
|
4.
|
A larger-than-life owner passed on and the family is reorganizing (IMG).
|
|
|
5.
|
Created potential conflicts between advertising division and event sales divisions.
|
|
|
·
|
Clear Channel Communications has indicated that it wants to continue reaping the ancillary broadcast and other rights to many of the venues they own, but has begun to divest the event management side of the business.
|
|
|
·
|
Interpublic is dealing with the potential conflict of interest it created by divesting major event properties.
|
|
|
·
|
IMG is in the process of an ongoing major restructuring since its acquisition by its new owner Ted Fortsmann. SMDI expects IMG’s restructuring may involve the divesting of major pieces of its portfolio. The company is not expected to be in acquisition mode, or competitive with SMDI.
|
|
|
·
|
Anschutz Entertainment Group
|
|
|
1.
|
Not knowing how to monetize additional revenue sources.
|
|
|
2.
|
Lack of access to working capital and limited resources.
|
|
|
3.
|
An uncompetitive approach to new revenues.
|
|
|
4.
|
Lack of size to draw the interest of major sponsors.
|
|
|
·
|
One of the “events” in this vertical is not known as a model of efficiency. It nets approximately $1.5 million a year, but should net $3.5 million to $5 million a year. SMDI can provide the catalyst for improving its profitability.
|
|
|
·
|
On the revenue side, the event’s principal sponsor may be a company such as PepsiCo (which spends $200 million plus a year on sponsorships). This sponsor is paying a fee in the neighborhood of $1 million for the advertising and marketing rights. When approaching the sponsor for next year’s race, the event will presumably again ask for a $1 million plus deal. However, SMDI could go to this sponsor and tell them that with one deal they could sponsor 12 similar events plus complementary events (such as expos) over a 12 month period thereby ensuring a greater return for their sponsorship investment. With SMDI, the sponsor could choose the venues and demographics they would like to sponsor/advertise to with a reach and frequency analysis that meets their objectives. Instead of having to deal with numerous promoters and middlemen, the sponsor could become a “strategic partner” with SMDI in achieving their national advertising objectives.
|
|
|
·
|
Similar leveraging of scale can be exerted on all revenue sources (broadcast fees; ticket sales; participant fees; program and venue advertising; booth rentals; hospitality fees; merchandise and concession sales; percentages of parking and hotel revenues; and athlete management fees).
|
|
|
·
|
SMDI becomes a “one stop shop” for national advertisers and vendors, as well as local advertisers and vendors, increasing SMDI’s competitive advantage.
|
|
|
·
|
On the expense side, the event must carry 100 percent of the annual costs for a one day event. However, SMDI could use one central infrastructure to manage the event as well as many more similar events. This would generate economies at all levels, from general and administrative costs to negotiating bulk-buying deals with vendors. Event costs vary by type of event, of course, but generally include team or individual participation payments; venue leasing; merchandise expense; staff costs; advertising; ticket printing and distribution, program printing; signage; security; medical support; judges salaries; trophies and prizes; equipment and facility rentals; food and beverages; entertainment; press facilities; licenses and permits. SMDI believes these costs can be reduced an average of 30% when spread across multiple events.
|
|
|
·
|
On the balance sheet, these cost reductions and revenue increases are expected to generate substantial EBITDA growth. (See “Financials”)
|
|
|
·
|
Over the last five years, use of the Internet to obtain news and entertainment resulted in average 30 percent less use of network television, and 20 percent less use of magazines and newspapers.
9
|
|
|
·
|
Between 2001 and 2008, advertisers spent 25 percent less on newspaper ads and 15 percent less on local and national televisions spots while increasing spending 66 percent for cable television.
10
|
|
|
·
|
As a marketing channel, sponsorship has been growing 20 percent faster than sales promotion and 30 percent faster than advertising and now represents 12 percent of the average marketing budget.
11
|
|
|
·
|
Anheuser-Busch is the largest advertiser, spending nearly $264 million in 2006 and 82 percent of their advertising is in sports venues.
|
|
|
·
|
GM used to devote 75 percent of its marketing budget to traditional media; that figure fell to 60 percent. The difference goes into relationship marketing activities such as sponsorship.
|
|
|
·
|
Toyota spends 80 percent of its U.S. marketing budget on traditional advertising. But its Scion Division, which targets younger buyers, spends only 25 percent on traditional advertising.
|
|
|
·
|
Event sponsorship offers unique advantages that marketers can not always get elsewhere, including the ability to (1) hone in on a niche audience without any waste, (2) obtain heightened visibility with few or no competitive messages, (3) be associated with a prestigious venue, (4) develop business-to-business relationships in a relaxed environment, and (5) showcase the attributes of its product or service.
|
|
|
·
|
The COO of Coca-Cola has noted “the erosion of mass markets” and “the empowerment of consumers who now have an unrivaled ability to edit and avoid advertising” and “the emergence of an experience-based economy” which means that “corporate marketers will not reflexively turn to TV advertising” but instead turn to “ideas that bring entertainment value to our brands, and ideas that integrate our brands into entertainment.”
12
|
|
|
1.
|
Target must be operating profitably or have a clear path to profitability.
|
|
|
2.
|
Target must add strategic synergies to existing portfolio of companies and events.
|
|
|
3.
|
Target should typically own 100% of revenue rights when possible, including television and radio broadcast, sponsorship, licensing, ticketing, merchandise, trademark, and intellectual property.
|
|
Item 5.
|
MARKET FOR COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASE OF EQUITY SECURITIES
|
|
Fiscal Period
|
|
High
|
Low
|
||||||
|
2010:
|
|
||||||||
|
First Quarter
|
$ | 2.25 | $ | 1.10 | |||||
|
Second Quarter
|
$ | 2.05 | $ | 0.79 | |||||
|
Third Quarter
|
$ | 1.15 | $ | 0.33 | |||||
|
Fourth Quarter
|
$ | 0.70 | $ | 0.27 | |||||
|
2009:
|
|
||||||||
|
First Quarter
|
$ | 1.71 | $ | 1.32 | |||||
|
Second Quarter
|
$ | 2.00 | $ | 1.44 | |||||
|
Third Quarter
|
$ | 2.29 | $ | 1.80 | |||||
|
Fourth Quarter
|
$ | 2.57 | $ | 1.85 | |||||
|
2006
|
2007
|
2008
|
2009
|
2010
|
||||||||||||||||
|
(Restated)
|
(Restated)
|
|||||||||||||||||||
|
Condensed, Summary Operations Statement
|
||||||||||||||||||||
|
Event revenues
|
$ | - | $ | 129,259 | $ | 33,606 | $ | - | $ | 40,189 | ||||||||||
|
Stratus White Card revenues
|
380,989 | 179,502 | 6,583 | - | ||||||||||||||||
|
Total revenues
|
380,989 | 308,761 | 40,189 | - | 40,189 | |||||||||||||||
|
Total cost of revenues
|
9,250 | 76,120 | 24,679 | - | 210,393 | |||||||||||||||
|
Gross profit (loss)
|
371,739 | 232,641 | 15,510 | - | (170,204 | ) | ||||||||||||||
|
Non-cash charges for impairment, fair value,
|
||||||||||||||||||||
|
warrants and options
|
- | 1,713,369 | 1,231,283 | 1,802,398 | 3,584,040 | |||||||||||||||
|
Other operating expenses
|
1,102,623 | 1,338,227 | 1,006,603 | 1,786,869 | 3,882,712 | |||||||||||||||
|
Total operating expenses
|
1,102,623 | 3,051,596 | 2,237,886 | 3,589,267 | 7,466,752 | |||||||||||||||
|
Loss from operations
|
(730,884 | ) | (2,818,955 | ) | (2,222,376 | ) | (3,589,267 | ) | (7,636,956 | ) | ||||||||||
|
Total other (income)/expenses
|
(571,376 | ) | (218,498 | ) | (129,109 | ) | (188,169 | ) | 772,649 | |||||||||||
|
Net loss
|
$ | (159,508 | ) | $ | (2,600,457 | ) | $ | (2,093,267 | ) | $ | (3,401,098 | ) | $ | (8,409,605 | ) | |||||
|
Basic and diluted loss per share
|
$ | (0.00 | ) | $ | (0.05 | ) | $ | (0.04 | ) | $ | (0.06 | ) | $ | (0.14 | ) | |||||
|
Basic and diluted weighted-average common shares
|
48,364,526 | 48,845,906 | 53,959,831 | 57,693,157 | 61,580,154 | |||||||||||||||
|
2006
|
2007
|
2008
|
2009
|
2010
|
||||||||||||||||
|
(Restated)
|
(Restated)
|
|||||||||||||||||||
|
Condensed, Summary Balance Sheets
|
||||||||||||||||||||
|
Total current assets
|
$ | 405,865 | $ | 187,853 | $ | 219,163 | $ | 4,333 | 613,150 | |||||||||||
|
Property and equipment, net
|
25,530 | 12,913 | 2,469 | 1,798 | 10,051 | |||||||||||||||
|
Intangible assets, net
|
4,474,408 | 4,428,998 | 4,067,355 | 2,951,098 | 2,255,688 | |||||||||||||||
|
Goodwill
|
2,073,345 | 2,073,345 | 1,073,345 | 1,073,345 | 1,073,345 | |||||||||||||||
|
Acquisition and other deposits
|
- | - | - | 252,494 | 1,623,303 | |||||||||||||||
|
Total assets
|
$ | 6,979,148 | $ | 6,703,109 | $ | 5,362,332 | $ | 4,283,068 | 5,575,537 | |||||||||||
|
Current liabilities
|
||||||||||||||||||||
|
Bank overdraft
|
$ | 66,980 | $ | - | $ | - | $ | 8,260 | $ | 62,796 | ||||||||||
|
Accounts payable
|
327,395 | 601,768 | 603,189 | 384,951 | 903,258 | |||||||||||||||
|
Deferred salary, legal judgment, and line of credit
|
1,741,702 | 1,979,132 | 95,732 | 133,232 | 421,357 | |||||||||||||||
|
Accrued interest
|
527,523 | 695,557 | 193,421 | 242,284 | 310,634 | |||||||||||||||
|
Other accrued expenses and other liabilities
|
380,073 | 608,219 | 815,942 | 990,011 | 1,320,595 | |||||||||||||||
|
Loans and notes payable
|
1,120,085 | 1,418,750 | 1,552,005 | 922,017 | 1,427,956 | |||||||||||||||
|
Event acquisition liabilities
|
1,153,761 | 1,153,760 | 913,760 | 483,718 | 483,718 | |||||||||||||||
|
Deferred revenue
|
102,475 | 6,917 | - | - | - | |||||||||||||||
|
Redemption fund reserve
|
346,806 | 124,293 | 124,293 | - | - | |||||||||||||||
|
Total current liabilities
|
5,766,800 | 6,588,396 | 4,298,342 | 3,164,473 | 4,930,314 | |||||||||||||||
|
Non-current portion of notes payable
|
1,000,000 | 1,000,000 | 625,000 | 625,000 | 625,000 | |||||||||||||||
|
Total liabilities
|
6,766,800 | 7,588,396 | 4,923,342 | 3,789,473 | 5,555,314 | |||||||||||||||
|
Total shareholders' equity/(deficit)
|
212,348 | (885,287 | ) | 438,990 | 493,595 | 20,223 | ||||||||||||||
|
Total liabilities and shareholders' equity/(deficit)
|
$ | 6,979,148 | $ | 6,703,109 | $ | 5,362,332 | $ | 4,283,068 | $ | 5,575,537 | ||||||||||
|
Item 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
·
|
On the expense side, to share sales, financial and operations resources across multiple events, creating economies of scale, increasing the Company’s purchasing power, eliminating duplicative costs, and bringing standardized operating and financial procedures to all events, thus increasing the margins of all events.
|
|
·
|
On the revenue side, to present advertisers and corporate sponsors an exciting and diverse menu of demographics and programming that allows sponsors “one stop shopping” rather than having to deal with each event on its own, and in so doing, convert these sponsors into “strategic partners.”
|
|
·
|
managing sporting events, such as college bowl games, golf tournaments and auto racing team and events;
|
|
|
·
|
managing live entertainment events, such as music festivals, car shows and fashion shows;
|
|
·
|
producing television programs, principally sports entertainment and live entertainment programs; and
|
|
|
·
|
marketing athletes, models and entertainers and organizations.
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Licensing rights for events
|
$ | 2,124,258 | $ | 2,224,258 | ||||
|
Goodwill for Stratus Rewards
|
1,073,345 | 1,073,345 | ||||||
|
Identified intangible assets for Stratus Rewards
|
131,430 | 726,840 | ||||||
|
Total intangible assets and goodwill
|
$ | 3,329,033 | $ | 4,024,443 | ||||
|
Pre- Acquisition Peak Year Results (rounded to nearest thousand)
|
|||||||||||||
|
Peak Year
|
Revenues
|
Gross Margin $
|
Gross Margin %
|
||||||||||
|
Freedom Bowl
|
1996
|
3,603,000 | 607,000 | 16.8 | % | ||||||||
|
Santa Barbara Concours
|
2000
|
880,000 | 229,000 | 26.0 | % | ||||||||
|
Beverly Hills Concours
|
2001
|
1,304,000 | 274,000 | 21.0 | % | ||||||||
|
Core Tour
|
2002
|
2,300,000 | 667,000 | 29.0 | % | ||||||||
|
Maui Music Festival
|
2000
|
923,000 | 203,000 | 22.0 | % | ||||||||
| $ | 9,010,000 | $ | 1,980,000 | 21.9 | % | ||||||||
|
Unaudited
|
||||||||||||||||||||||||
|
Key Forecast Assumptions
|
||||||||||||||||||||||||
|
As of 12/31/2010
|
Year
|
Annual
|
||||||||||||||||||||||
|
Book
|
Fair
|
Fair Value
|
Discount
|
Revenues
|
Growth
|
|||||||||||||||||||
|
Event/Item
|
Balance
|
Value
|
As % of Book
|
Rate
|
Begin
|
Rate
|
||||||||||||||||||
|
Beverly Hills Concours
|
$ | 169,958 | $ | 1,819,849 | 1,071 | % | 35 | % | 2011 | 7 | % | |||||||||||||
|
Santa Barbara Concours
|
243,000 | 2,529,936 | 1,041 | % | 35 | % | 2011 | 7 | % | |||||||||||||||
|
Core Tour
|
1,067,069 | 1,632,755 | 153 | % | 35 | % | 2011 | 16 | % | |||||||||||||||
|
Freedom Bowl
|
344,232 | 983,592 | 286 | % | 35 | % | 2012 | 7 | % | |||||||||||||||
|
Maui Music
|
300,000 | 417,454 | 139 | % | 35 | % | 2012 | 13 | % | |||||||||||||||
|
Total Events
|
2,124,259 | 7,383,586 | 348 | % | ||||||||||||||||||||
|
Stratus Rewards:
|
||||||||||||||||||||||||
|
Technology
|
58,629 | |||||||||||||||||||||||
|
Membership list
|
49,500 | |||||||||||||||||||||||
|
Corporate partner list
|
23,300 | |||||||||||||||||||||||
|
Corporate membership
|
- | |||||||||||||||||||||||
|
Goodwill
|
1,073,345 | |||||||||||||||||||||||
|
Total Stratus Rewards
|
1,204,774 | 15,528,253 | 1,289 | % | 65 | % | 2011 | 171 | % | |||||||||||||||
|
Total Events & Stratus
|
$ | 3,329,033 | $ | 22,911,839 | 688 | % | ||||||||||||||||||
|
Three Months Ended (Thousands except earnings per share)
|
||||||||||||||||||||||||||||||||
|
3/31/09
|
6/30/09
|
9/30/09
|
12/31/09
|
3/31/10
|
6/30/10
|
9/30/10
|
12/31/10
|
|||||||||||||||||||||||||
|
Revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 40 | ||||||||||||||||
|
Cost of Revenues
|
- | - | - | - | - | - | - | 210 | ||||||||||||||||||||||||
|
Gross Profit
|
- | - | - | - | - | - | - | (170 | ) | |||||||||||||||||||||||
|
Impairment of intangibles
|
- | - | - | 641 | - | - | - | 650 | ||||||||||||||||||||||||
|
Fair value charge for stock sales
|
||||||||||||||||||||||||||||||||
|
and value of warrants issued
|
111 | 305 | 110 | 635 | 2,838 | 807 | 635 | (1,360 | ) | |||||||||||||||||||||||
|
Other operating expenses
|
270 | 426 | 461 | 631 | 548 | 1,013 | 1,008 | 1,328 | ||||||||||||||||||||||||
|
Total operating expenses
|
381 | 731 | 571 | 1,907 | 3,386 | 1,820 | 1,643 | 618 | ||||||||||||||||||||||||
|
Loss from operations
|
(381 | ) | (731 | ) | (571 | ) | (1,907 | ) | (3,386 | ) | (1,820 | ) | (1,643 | ) | (788 | ) | ||||||||||||||||
|
Other (income) expenses
|
27 | (21 | ) | (19 | ) | (176 | ) | 540 | 18 | 190 | 25 | |||||||||||||||||||||
|
Net Loss
|
$ | (408 | ) | $ | (710 | ) | $ | (552 | ) | $ | (1,731 | ) | $ | (3,926 | ) | $ | (1,838 | ) | $ | (1,833 | ) | $ | (813 | ) | ||||||||
|
Basic and diluted earnings
|
||||||||||||||||||||||||||||||||
|
per share
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.03 | ) | $ | (0.07 | ) | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.01 | ) | ||||||||
|
Basic and diluted weighted-
|
||||||||||||||||||||||||||||||||
|
average common shares
|
57,250 | 57,776 | 57,751 | 57,986 | 59,087 | 60,768 | 62,522 | 64,139 | ||||||||||||||||||||||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Operating activities
|
$ | (1,981,126 | ) | $ | (1,057,070 | ) | ||
|
Investing activities
|
(1,384,445 | ) | (213,122 | ) | ||||
|
Financing activities
|
3,365,571 | 1,269,392 | ||||||
|
Total change
|
$ | - | $ | (800 | ) | |||
|
After
|
||||||||||||||||||||
|
Total
|
2011
|
2012
|
2013
|
2013
|
||||||||||||||||
|
Debt obligations*
|
$ | 1,000,000 | $ | 375,000 | $ | 500,000 | $ | 125,000 | $ | - | ||||||||||
|
Other debt obligations
|
547,017 | 547,017 | - | - | - | |||||||||||||||
|
Event acquisition liabilities
|
483,718 | 483,718 | - | - | - | |||||||||||||||
|
Legal Judgments
|
90,732 | 90,732 | - | - | - | |||||||||||||||
|
Rent obligations
|
207,612 | 69,204 | 69,204 | 69,204 | - | |||||||||||||||
|
Total
|
$ | 2,329,079 | $ | 1,565,671 | $ | 569,204 | $ | 194,204 | $ | - | ||||||||||
|
*
|
Debt incurred in connection with acquisition of Stratus. Repayment is triggered by first funding of at least $3,000,000. For purposes of this schedule such funding is assumed to occur by June 30, 2011.
|
|
Item 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
Current assets
|
||||||||
|
Cash
|
$ | - | $ | - | ||||
|
Prepaid expenses
|
613,150 | 4,333 | ||||||
|
Total current assets
|
613,150 | 4,333 | ||||||
|
Deposits
|
40,494 | 40,494 | ||||||
|
Property and equipment
, net
|
10,051 | 1,798 | ||||||
|
Intangible assets
, net
|
2,255,688 | 2,951,098 | ||||||
|
Goodwill
|
1,073,345 | 1,073,345 | ||||||
|
Acquisition deposits
|
1,582,809 | 212,000 | ||||||
|
Total assets
|
$ | 5,575,537 | $ | 4,283,068 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current liabilities
|
||||||||
|
Bank overdraft
|
$ | 62,796 | $ | 8,260 | ||||
|
Accounts payable
|
903,258 | 384,951 | ||||||
|
Deferred salary
|
330,625 | 37,500 | ||||||
|
Accrued interest
|
310,634 | 242,284 | ||||||
|
Accrued expenses - legal judgments
|
90,732 | 95,732 | ||||||
|
Other accrued expenses and other liabilities
|
1,320,595 | 859,387 | ||||||
|
Loans payable to officers and a director
|
795,939 | 445,624 | ||||||
|
Current portion of notes payable to shareholders
|
465,000 | 465,000 | ||||||
|
Notes payable
|
167,017 | 142,017 | ||||||
|
Event acquisition liabilities
|
483,718 | 483,718 | ||||||
|
Total current liabilities
|
4,930,314 | 3,164,473 | ||||||
|
Non-current liabilities
|
||||||||
|
Non-current portion of notes payable to shareholders
|
625,000 | 625,000 | ||||||
|
Total liabilities
|
5,555,314 | 3,789,473 | ||||||
|
Commitments and contingencies
|
||||||||
|
Shareholders' equity
|
||||||||
|
Series C 10% Preferred Stock, $30.00 par value: 1,000,000
|
454,799 | - | ||||||
|
shares authorized, 18,365 and 0 shares outstanding
|
||||||||
|
Series D 10% Preferred Stock, $30.00 par value: 500,000
|
143,976 | - | ||||||
|
shares authorized, 5,999 and 0 shares outstanding
|
||||||||
|
Common stock, $0.001 par value: 200,000,000 shares authorized
|
64,122 | 58,615 | ||||||
|
64,122,301 and 58,613,793 shares issued and outstanding
|
||||||||
|
Additional paid-in capital
|
26,590,681 | 18,508,762 | ||||||
|
Stock subscription receivable, net
|
(749,968 | ) | - | |||||
|
Accumulated deficit
|
(26,483,387 | ) | (18,073,782 | ) | ||||
|
Total shareholders' equity
|
20,223 | 493,595 | ||||||
|
Total liabilities and shareholders' equity
|
$ | 5,575,537 | $ | 4,283,068 | ||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net revenues
|
$ | 40,189 | $ | - | ||||
|
Cost of revenues
|
210,393 | - | ||||||
|
Gross profit
|
(170,204 | ) | - | |||||
|
Operating expenses
|
||||||||
|
General and administrative
|
2,167,840 | 992,497 | ||||||
|
Impairment of intangible assets
|
650,000 | 640,805 | ||||||
|
Warrant expense and fair value
|
||||||||
|
charge for stock sales
|
2,934,040 | 1,161,593 | ||||||
|
Legal and professional services
|
1,665,200 | 747,168 | ||||||
|
Depreciation and amortization
|
49,672 | 47,204 | ||||||
|
Total operating expenses
|
7,466,752 | 3,589,267 | ||||||
|
Loss from operations
|
7,636,956 | (3,589,267 | ) | |||||
|
Other (income)/expenses
|
||||||||
|
Other (income)/expenses
|
691,260 | (311,086 | ) | |||||
|
Interest expense
|
81,389 | 122,917 | ||||||
|
Total other (income) expenses
|
772,649 | (188,169 | ) | |||||
|
Net loss
|
$ | 8,409,605 | $ | (3,401,098 | ) | |||
|
Basic and diluted loss
|
||||||||
|
per share
|
$ | (0.14 | ) | $ | (0.06 | ) | ||
|
Basic and diluted weighted-
|
||||||||
|
average common shares
|
61,580,154 | 57,693,157 | ||||||
|
Common Stock
|
Additional
|
Accumulated
|
Subscription
|
Series C 10%
|
Series D
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Paid-In Capital
|
Deficit
|
Receivable
|
Preferred
|
Preferred
|
Total
|
|||||||||||||||||||||||||
|
Balance as of December 31, 2008
|
57,130,879 | $ | 57,132 | $ | 15,154,541 | $ | (14,672,684 | ) | $ | (100,000 | ) | $ | 438,989 | |||||||||||||||||||
|
Issuance of common stock for cash
|
1,100,707 | 1,100 | 1,292,900 | 1,294,000 | ||||||||||||||||||||||||||||
|
Value of warrants
|
388,921 | 388,921 | ||||||||||||||||||||||||||||||
|
Stock issued for services
|
75,770 | 76 | 158,149 | 158,225 | ||||||||||||||||||||||||||||
|
Charge for fair value of common stock
|
||||||||||||||||||||||||||||||||
|
above selling price
|
772,671 | 772,671 | ||||||||||||||||||||||||||||||
|
Stock issued to settle amounts owed to
|
||||||||||||||||||||||||||||||||
|
officer of Company
|
425,836 | 426 | 899,961 | 900,387 | ||||||||||||||||||||||||||||
|
Cancellation of stock subscription receivable
|
(119,399 | ) | (119 | ) | (158,381 | ) | 100,000 | (58,500 | ) | |||||||||||||||||||||||
|
Net loss
|
(3,401,098 | ) | (3,401,098 | ) | ||||||||||||||||||||||||||||
|
Balance at December 31, 2009
|
58,613,793 | $ | 58,615 | $ | 18,508,762 | $ | (18,073,782 | ) | $ | - | $ | 493,595 | ||||||||||||||||||||
|
Issuance of common stock for cash
|
3,474,230 | 3,474 | 2,306,526 | 2,310,000 | ||||||||||||||||||||||||||||
|
Issuance of preferred stock for cash
|
26,945 | 454,799 | 143,976 | 625,720 | ||||||||||||||||||||||||||||
|
Value of warrants and options
|
3,157,233 | 3,157,233 | ||||||||||||||||||||||||||||||
|
Stock issued for services
|
1,198,456 | 1,197 | 1,360,796 | 1,361,993 | ||||||||||||||||||||||||||||
|
Stock issued to settle claim
|
835,822 | 836 | 703,644 | 704,480 | ||||||||||||||||||||||||||||
|
Charge for fair value of common stock
|
||||||||||||||||||||||||||||||||
|
above selling price
|
(223,193 | ) | (223,193 | ) | ||||||||||||||||||||||||||||
|
Stock subscription receivable
|
749,968 | (749,968 | ) | |||||||||||||||||||||||||||||
|
Net loss
|
(8,409,605 | ) | (8,409,605 | ) | ||||||||||||||||||||||||||||
|
Balance at December 31, 2010
|
64,122,301 | $ | 64,122 | $ | 26,590,681 | $ | (26,483,387 | ) | $ | (749,968 | ) | $ | 454,799 | $ | 143,976 | $ | 20,223 | |||||||||||||||
|
Year Ended December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$ | (8,409,605 | ) | $ | (3,401,098 | ) | ||
|
Adjustments to reconcile net loss
|
||||||||
|
to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
49,672 | 47,204 | ||||||
|
Impairment of intangible assets, net of related liabilities
|
650,000 | 640,805 | ||||||
|
Value of stock issued in excess of value received
|
||||||||
|
and for warrant expense
|
2,934,040 | 1,161,593 | ||||||
|
Stock issued for services
|
1,361,993 | 158,149 | ||||||
|
Stock issued to settle legal disputes
|
704,480 | - | ||||||
|
Increase / (decrease) in:
|
||||||||
|
Inventory
|
- | 10,165 | ||||||
|
Deposits and prepaid expenses
|
(608,817 | ) | 9,482 | |||||
|
Accounts payable
|
518,307 | (8,966 | ) | |||||
|
Deferred salary
|
293,125 | (163,832 | ) | |||||
|
Accrued interest
|
68,350 | 277,500 | ||||||
|
Legal judgment
|
(5,000 | ) | 118,305 | |||||
|
Other accrued expenses and liabilities
|
462,329 | 217,916 | ||||||
|
Redemption fund reserve
|
- | (124,293 | ) | |||||
|
Net cash used in operating activities
|
(1,981,126 | ) | (1,057,070 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Capital expenditures
|
(13,636 | ) | (1,122 | ) | ||||
|
Advances to acquisition targets
|
(1,370,809 | ) | (212,000 | ) | ||||
|
Net cash used in investing activities
|
(1,384,445 | ) | (213,122 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Bank overdraft
|
54,536 | 8,260 | ||||||
|
Transfer from restricted to operating cash
|
- | 50,023 | ||||||
|
Proceeds on loans payable to officers and a director
|
350,315 | (30,391 | ) | |||||
|
Proceeds on notes payable
|
25,000 | (52,500 | ) | |||||
|
Proceeds from issuance of preferred stock
|
625,720 | - | ||||||
|
Proceeds from issuance of common stock
|
2,310,000 | 1,294,000 | ||||||
|
Net cash provided by financing activities
|
3,365,571 | 1,269,392 | ||||||
|
Increase/(Decrease) in cash and cash equivalents
|
- | (800 | ) | |||||
|
Cash and cash equivalents, beginning of period
|
- | 800 | ||||||
|
Cash and cash equivalents, end of period
|
$ | - | $ | - | ||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for interest
|
$ | - | $ | - | ||||
|
Cash paid during the period for income taxes
|
$ | - | $ | - | ||||
|
Supplemental disclosure of non-cash investing and financing activities:
|
||||||||
|
Conversion of accrued interest into common stock
|
$ | - | $ | 69,442 | ||||
|
Conversion of loans, accrued salary, accrued interest and expenses due to
|
||||||||
|
an officer of the company into common stock
|
$ | - | $ | 900,387 | ||||
|
1.
|
Business
|
|
Equipment
|
|
3 – 5 years
|
|
Furniture and fixtures
|
|
5 years
|
|
Software
|
|
3 years
|
|
Leasehold improvements
|
|
Lesser of lease term or life of improvements
|
|
Pre- Acquisition Peak Year Results (rounded to nearest thousand)
|
|||||||||||||
|
Peak Year
|
Revenues
|
Gross Margin $
|
Gross Margin %
|
||||||||||
|
Freedom Bowl
|
1996
|
3,603,000 | 607,000 | 16.8 | % | ||||||||
|
Santa Barbara Concours
|
2000
|
880,000 | 229,000 | 26.0 | % | ||||||||
|
Beverly Hills Concours
|
2001
|
1,304,000 | 274,000 | 21.0 | % | ||||||||
|
Core Tour
|
2002
|
2,300,000 | 667,000 | 29.0 | % | ||||||||
|
Maui Music Festival
|
2000
|
923,000 | 203,000 | 22.0 | % | ||||||||
| $ | 12,460,000 | $ | 3,681,000 | ||||||||||
|
Unaudited
|
||||||||||||||||||||||||
|
As of 12/31/2010
|
Key Forecast Assumptions
|
|||||||||||||||||||||||
|
Year
|
Annual
|
|||||||||||||||||||||||
|
Book
|
Fair
|
Fair Value
|
Discount
|
Revenues
|
Growth
|
|||||||||||||||||||
|
Event/Item
|
Balance
|
Value
|
As % of Book
|
Rate
|
Begin
|
Rate
|
||||||||||||||||||
|
Beverly Hills Concours
|
$ | 169,958 | $ | 1,819,849 | 1,071 | % | 35 | % | 2011 | 7 | % | |||||||||||||
|
Santa Barbara Concours
|
243,000 | 2,529,936 | 1,041 | % | 35 | % | 2011 | 7 | % | |||||||||||||||
|
Core Tour
|
1,067,069 | 1,632,755 | 153 | % | 35 | % | 2011 | 16 | % | |||||||||||||||
|
Freedom Bowl
|
344,232 | 983,592 | 286 | % | 35 | % | 2012 | 7 | % | |||||||||||||||
|
Maui Music
|
300,000 | 417,454 | 139 | % | 35 | % | 2012 | 13 | % | |||||||||||||||
|
Total Events
|
2,124,259 | 7,383,586 | 348 | % | ||||||||||||||||||||
|
Stratus Rewards:
|
||||||||||||||||||||||||
|
Technology
|
58,629 | |||||||||||||||||||||||
|
Membership list
|
49,500 | |||||||||||||||||||||||
|
Corporate partner list
|
23,300 | |||||||||||||||||||||||
|
Corporate membership
|
- | |||||||||||||||||||||||
|
Goodwill
|
1,073,345 | |||||||||||||||||||||||
|
Total Stratus Rewards
|
1,204,774 | 15,528,253 | 1,289 | % | 65 | % | 2011 | 171 | % | |||||||||||||||
|
Total Events & Stratus
|
$ | 3,329,033 | $ | 22,911,839 | 688 | % | ||||||||||||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Computers and peripherals
|
$ | 56,863 | $ | 52,873 | ||||
|
Office Machines
|
20,705 | 11,058 | ||||||
|
Furniture and fixtures
|
56,468 | 56,468 | ||||||
| 134,036 | 120,399 | |||||||
|
Less accumulated depreciation
|
(123,985 | ) | (118,601 | ) | ||||
|
|
$ | 10,051 | $ | 1,798 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Licensing rights for events
|
$ | 2,124,258 | $ | 2,224,258 | ||||
|
Goodwill for Stratus Rewards
|
1,073,345 | 1,073,345 | ||||||
|
Identified intangible assets for Stratus Rewards
|
131,430 | 726,840 | ||||||
|
Total intangible assets and goodwill
|
$ | 3,329,033 | $ | 4,024,443 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Intangible Assets
|
||||||||
|
Events
|
||||||||
|
Beverly Hills Concours
|
$ | 169,957 | $ | 169,957 | ||||
|
Santa Barbara Concours d'Elegance
|
243,000 | 243,000 | ||||||
|
Cour Tour/Action Sports Tour
|
1,067,069 | 1,067,069 | ||||||
|
Freedom Bowl
|
344,232 | 344,232 | ||||||
|
Maui Music Festival
|
300,000 | 400,000 | ||||||
|
Total - Events
|
2,124,258 | 2,224,258 | ||||||
|
Stratus Rewards
|
||||||||
|
Purchased Licensed Technology, net of
|
58,630 | 193,240 | ||||||
|
accumulated amortization of $187,471 and $152,860
|
||||||||
|
Membership List, net of accuulated amortization
|
49,500 | 60,300 | ||||||
|
of $58,500 and $47,700
|
||||||||
|
Corporate Partner List
|
23,300 | 23,300 | ||||||
|
Corporate Membership
|
- | 450,000 | ||||||
|
Total - Stratus Rewards
|
131,430 | 726,840 | ||||||
|
Total Intangible Assets
|
$ | 2,255,688 | $ | 2,951,098 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Professional fees
|
$ | 254,244 | $ | 163,207 | ||||
|
Travel expenses
|
202,436 | 202,436 | ||||||
|
Consultant's fees
|
281,387 | 63,858 | ||||||
|
Payroll related
|
525,864 | 348,638 | ||||||
|
Other
|
56,664 | 81,248 | ||||||
|
Total accrued liabilities
|
$ | 1,320,595 | $ | 859,387 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
President and director, interest at 9.5%
|
$ | 391,993 | $ | 200,000 | ||||
|
An officer, non-interest bearing
|
127,421 | 130,624 | ||||||
|
An officer, interest at 5.0% if not repaid on timely basis
|
231,525 | - | ||||||
|
A director, interest at 10.0%
|
45,000 | 115,000 | ||||||
|
Total
|
$ | 795,939 | $ | 445,624 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
To shareholder (unsecured), dated
|
||||||||
|
January 14, 2005, with maturity of May 14, 2005
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on May 14, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
$ | 70,000 | $ | 70,000 | ||||
|
To shareholder (unsecured), dated
|
||||||||
|
February 1, 2005, with maturity of June 1, 2005.
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on June 1, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
10,000 | 10,000 | ||||||
|
To shareholder (unsecured), dated
|
||||||||
|
February 5, 2005, with maturity of June 5, 2005.
|
||||||||
|
The principal amount and accrued interest were payable
|
||||||||
|
on June 5, 2005, plus interest at 10% per annum. This
|
||||||||
|
note is currently in default.
|
10,000 | 10,000 | ||||||
|
To shareholder (unsecured) related to purchase
|
||||||||
|
of Stratus. The note is payable in eight quarterly equal
|
||||||||
|
payments over a 24 month period, with the first payment
|
||||||||
|
due upon completion of the first post-public merger
|
||||||||
|
funding, with such funding to be at a minimum amount
|
||||||||
|
of $3,000,000.
|
1,000,000 | 1,000,000 | ||||||
|
Total
|
1,090,000 | 1,090,000 | ||||||
|
Less: current portion
|
465,000 | 465,000 | ||||||
|
Long-term portion
|
$ | 625,000 | $ | 625,000 | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
To a shareholder (unsecured). Payable on demand
|
||||||||
|
and bears interest at 10%.
|
$ | 107,017 | $ | 132,017 | ||||
|
To non-shareholder
|
||||||||
|
(unsecured). Payable on demand and
|
||||||||
|
does not bear interest
|
60,000 | 10,000 | ||||||
|
Total (all current)
|
$ | 167,017 | $ | 142,017 | ||||
|
Range of estimated fair value of underlying common stock
|
$ | 0.50 - $2.54 | ||
|
Remaining life
|
5.0 | |||
|
Range of risk-free interest rates
|
1.18% - 2.51 | % | ||
|
Range of expected volatilities
|
89% - 106 | % | ||
|
Dividend yield
|
- |
|
Options Outstanding
|
Options Exercisable
|
|||||||||||||||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||
|
Average
|
Weighted
|
Average
|
Weighted
|
|||||||||||||||||||||||||
|
Remaining
|
Average
|
Remaining
|
Average
|
|||||||||||||||||||||||||
|
Options
|
Range of
|
Life in
|
Exercise
|
Options
|
Life in
|
Exercise
|
||||||||||||||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Years
|
Price
|
||||||||||||||||||||||
|
As of December 31, 2008
|
7,067,852 | $ | 0.14-$0.84 | 3.3 | $ | 0.19 | 8,033,913 | 2.7 | $ | 0.19 | ||||||||||||||||||
|
Forfeited
|
(8,000 | ) | $ | 0.43 | ||||||||||||||||||||||||
|
Exercised
|
||||||||||||||||||||||||||||
|
Granted
|
||||||||||||||||||||||||||||
|
As of December 31, 2009
|
7,059,852 | $ | 0.14 - $1.50 | 2.0 | $ | 0.43 | 6,397,352 | 1.7 | $ | 0.31 | ||||||||||||||||||
|
Forfeited
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Exercised
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Granted
|
3,210,000 | $ | 1.50 - $3.50 | 4.0 | $ | 2.03 | 2,115,332 | 4.0 | $ | 2.03 | ||||||||||||||||||
|
As of December 31, 2010
|
10,269,852 | $ | 0.14 - $3.50 | 2.4 | $ | 0.94 | 8,512,684 | 2.0 | $ | 0.94 | ||||||||||||||||||
|
Range of estimated fair value of underlying common stock
|
$ | 1.01 - $1.80 | ||
|
Range of remaining lives (in years)
|
4.6 - 5.0 | |||
|
Range of risk-free interest rates
|
2.04% - 2.62 | % | ||
|
Range of expected volatilities
|
101% - 106 | % | ||
|
Dividend yield
|
- |
|
Warrants Outstanding
|
Warrants Exercisable
|
|||||||||||||||||||||||||||
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||
|
Average
|
Weighted
|
Average
|
Weighted
|
|||||||||||||||||||||||||
|
Remaining
|
Average
|
Remaining
|
Average
|
|||||||||||||||||||||||||
|
Warrants
|
Range of
|
Life in
|
Exercise
|
Warrants
|
Life in
|
Exercise
|
||||||||||||||||||||||
|
Outstanding
|
Exercise Prices
|
Years
|
Price
|
Exercisable
|
Years
|
Price
|
||||||||||||||||||||||
|
As of December 31, 2008
|
64,050 | $ | 2.00 | 3.5 | $ | 2.00 | 64,050 | 3.5 | $ | 2.00 | ||||||||||||||||||
|
Forfeited
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Exercised
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Granted
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
As of December 31, 2009
|
64,050 | $ | 2.00 | 3.5 | $ | 2.00 | 64,050 | 3.5 | $ | 2.00 | ||||||||||||||||||
|
Forfeited
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Exercised
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Granted
|
2,408,626 | $ | 1.00 - $2.00 | 4.8 | $ | 1.35 | 2,408,626 | 4.8 | $ | 1.35 | ||||||||||||||||||
|
As of December 31, 2010
|
2,472,676 | $ | 1.00 - $2.00 | 4.4 | $ | 1.37 | 2,472,676 | 4.4 | $ | 1.37 | ||||||||||||||||||
|
After
|
||||||||||||||||||||
|
Total
|
2011
|
2012
|
2013
|
2013
|
||||||||||||||||
|
Debt obligations*
|
$ | 1,000,000 | $ | 375,000 | $ | 500,000 | $ | 125,000 | $ | - | ||||||||||
|
Other debt obligations
|
547,017 | 547,017 | - | - | - | |||||||||||||||
|
Event acquisition liabilities
|
483,718 | 483,718 | - | - | - | |||||||||||||||
|
Legal Judgments
|
90,732 | 90,732 | - | - | - | |||||||||||||||
|
Rent obligations
|
207,612 | 69,204 | 69,204 | 69,204 | - | |||||||||||||||
|
Total
|
$ | 2,329,079 | $ | 1,565,671 | $ | 569,204 | $ | 194,204 | $ | - | ||||||||||
|
*
|
Debt incurred in connection with acquisition of Stratus. Repayment is triggered by first funding of at least $3,000,000. For purposes of this schedule such funding is assumed to occur by June 30, 2011.
|
|
As of/for the Year ended December 31, 2010
|
As of /for the Year ended Decenber 31, 2009
|
|||||||||||||||||||||||||||||||
|
Stratus
|
Stratus
|
|||||||||||||||||||||||||||||||
|
Credit Card
|
Events
|
Other
|
Total
|
Credit Card
|
Events
|
Other
|
Total
|
|||||||||||||||||||||||||
|
Revenues
|
$ | - | $ | 40 | $ | - | $ | 40 | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
|
Cost of sales
|
- | 210 | - | 210 | - | - | - | - | ||||||||||||||||||||||||
|
Gross margin
|
- | (170 | ) | - | (170 | ) | - | - | - | - | ||||||||||||||||||||||
|
Deprec. & Amort
|
45 | - | 5 | 50 | 45 | - | 2 | 47 | ||||||||||||||||||||||||
|
Segment loss
|
(45 | ) | (170 | ) | (5 | ) | (220 | ) | (45 | ) | - | (2 | ) | (47 | ) | |||||||||||||||||
|
Operating expenses
|
- | - | 7,418 | 7,418 | - | - | 3,542 | 3,542 | ||||||||||||||||||||||||
|
Other expenses
|
- | - | 772 | 772 | - | - | (188 | ) | (188 | ) | ||||||||||||||||||||||
|
Net loss
|
$ | (45 | ) | $ | (170 | ) | $ | (8,195 | ) | $ | (8,410 | ) | $ | (45 | ) | $ | - | $ | (3,356 | ) | $ | (3,401 | ) | |||||||||
|
Assets
|
$ | 1,216 | $ | 2,124 | $ | 2,235 | $ | 5,575 | $ | 1,800 | $ | 2,224 | $ | 259 | $ | 4,283 | ||||||||||||||||
|
Liabilities
|
$ | 1,000 | $ | 484 | $ | 4,071 | $ | 5,555 | $ | 1,000 | $ | 484 | $ | 2,306 | $ | 3,790 | ||||||||||||||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Net operating loss carryforward
|
$ | 9,807,531 | $ | 6,211,935 | ||||
|
Amortization
|
(774,682 | ) | (580,145 | ) | ||||
|
Stock option compensation
|
904,334 | 904,334 | ||||||
|
Deferred compensation
|
1,009,369 | 883,794 | ||||||
|
Deferred state tax
|
(742,052 | ) | (492,181 | ) | ||||
|
Other
|
501,926 | 449,208 | ||||||
|
Valuation allowance
|
(10,706,426 | ) | (7,376,945 | ) | ||||
|
Net deferred tax asset
|
$ | - | $ | - | ||||
|
December 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Combined NOL:
|
||||||||
|
Federal
|
$ | 23,402,642 | $ | 15,009,560 | ||||
|
California
|
20,934,758 | 12,541,676 | ||||||
|
December 31, 2010
|
December 31, 2009
|
|||||||||||||||
|
Rate reconciliation:
|
||||||||||||||||
|
Federal credit at statutory rate
|
(2,848,201 | ) | 98.0 | % | (1,156,373 | ) | 39.8 | % | ||||||||
|
State tax, net of Federal benefit
|
(486,478 | ) | 16.7 | % | (198,807 | ) | 6.8 | % | ||||||||
|
Change in valuation allowance
|
2,594,840 | (89.3 | %) | 1,352,449 | (46.5 | %) | ||||||||||
|
Other
|
739,839 | (25.5 | %) | 2,731 | (0.1 | %) | ||||||||||
|
Total provision
|
0 | 0.0 | % | 0 | 0.0 | % | ||||||||||
|
Item 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS IN ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
Item 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
Exhibit No.
|
Exhibit Description
|
|
|
3.1
|
Restated Articles of Incorporation of Titan (incorporated by reference from Form 10-SB (Film No. 98648988) filed by Titan with the Commission on June 16, 1998).
|
|
|
3.2
|
By-Laws of Titan as amended and restated on September 10, 1999 (incorporated by reference to Exhibit 3 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.1
|
Specimen of Common Stock Certificate (incorporated by reference from Form 10-SB (Film No. 98648988) filed by Titan with the Commission on June 16, 1998).
|
|
|
4.2
|
Certificate of Designations of the Series A Convertible Preferred Stock (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.3
|
Warrant issued to Advantage Fund II Ltd., dated September 17, 1999 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.4
|
Warrant issued to Koch Investment Group Limited, dated September 17, 1999 (incorporated by reference to Exhibit 4.3 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.5
|
Warrant issued to Reedland Capital Partners, dated September 17, 1999 (incorporated by reference to Exhibit 4.4 to the Company’s Form S-3 Registration Statement filed on October 15, 1999).
|
|
|
4.6
|
Warrant issued to Mr. Richard Cohn, dated September 17, 1999 (incorporated by reference to Exhibit 4.5 to the Company’s Form S-3 Registration Statement filed on October 15, 1999).
|
|
|
4.7
|
Warrant issued to Intellect Capital Corp., dated September 17, 1999 (incorporated by reference to Exhibit 4.6 to the Company’s Form S-3 Registration Statement filed on October 15, 1999).
|
|
|
4.8
|
Registration Rights Agreement with Advantage Fund II Ltd., dated September 15, 1999 (incorporated by reference to Exhibit 4.5 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.9
|
Registration Rights Agreement with Koch Investment Group Limited, dated September 15, 1999 (incorporated by reference to Exhibit 4.6 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
4.10
|
Certificate of Designations of the Series B Convertible Preferred Stock (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
4.11
|
Warrant issued to Advantage Fund II Ltd., dated March 9, 2000 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
|
4.12
|
Warrant issued to Koch Investment Group Limited, dated March 9, 2000 (incorporated by reference to Exhibit 4.3 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
|
4.13
|
Warrant issued to Reedland Capital Partners, dated March 9, 2000 (incorporated by reference to Exhibit 4.4 to the Company’s Form S-3 Registration Statement filed on March 24, 2000).
|
|
|
4.14
|
Registration Rights Agreement with Advantage Fund II Ltd., dated March 7, 2000 (incorporated by reference to Exhibit 4.5 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
|
4.15
|
Registration Rights Agreement with Koch Investment Group Limited, dated March 7, 2000 (incorporated by reference to Exhibit 4.6 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
4.16*
|
Certificate of Designations of the Series C Convertible Preferred Stock
|
|
|
10.1
|
Subscription Agreement with Advantage Fund II Ltd., dated as of September 15, 1999 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
10.2
|
Subscription Agreement with Koch Investment Group Limited, dated as of September 15, 1999 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed October 1, 1999).
|
|
|
10.3
|
Modification and Partial Payment Agreement with Oxford International Management dated April 13, 2000
|
|
|
10.4
|
Subscription Agreement with Advantage Fund II Ltd., dated as of March 7, 2000 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
|
10.5
|
Subscription Agreement with Koch Investment Group Limited, dated as of March 7, 2000 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed March 24, 2000).
|
|
|
10.6
|
1997 Stock Option and Incentive Plan of Titan (Incorporated by reference from Form 10-SB (Film No. 98648988) filed by Titan with the Commission on June 16, 1998).
|
|
|
10.61
|
Agreement and Plan of Merger between Pro Sports & Entertainment and Feris International, Inc. dated August 20, 2007 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.62
|
Amendment to Agreement and Plan of Merger between Pro Sports & Entertainment, Inc. and Feris International, Inc. dated March 10, 2008 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.63
|
Employment Agreement between Pro Sports & Entertainment, Inc. and Paul Feller dated January 1, 2007 (Incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed March 14, 2008).
|
|
|
10.64
|
Share Purchase Agreement with Exclusive Events, S.A. with the “Vendors” (as defined in the Agreement) (Incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed August 11, 2008).
|
|
|
10.66
|
Michael Dunleavy, Sr. joins the board of Stratus Media Group, Inc. (Incorporated by reference to the Company’s Current Report on Form 8-K filed October 22, 2009
|
|
|
10.67
|
Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated October 9, 2009 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed October 22, 2009).
|
|
|
10.68
|
Amendment to Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated January 11, 2010 (Incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed February 26, 2010).
|
|
|
10.69*
|
Amendment to Strategic Investment Agreement between Stratus Media Group, Inc. and ProElite, Inc. dated November 30, 2010
|
|
|
10.70*
|
Employment Agreement between Stratus Media Group, Inc. and John Moynahan dated November 1, 2010. | |
|
31.1*
|
Certifications of the Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act.
|
|
|
31.2*
|
Certifications of the Principal Accounting Officer under Section 302 of the Sarbanes-Oxley Act.
|
|
|
32.1*
|
Certifications of the Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act.
|
|
|
32.2*
|
Certifications of the Principal Accounting Officer under Section 906 of the Sarbanes-Oxley Act.
|
|
STRATUS MEDIA GROUP, INC.
|
|||
|
|
By:
|
/s/ Paul Feller | |
|
Paul Feller
|
|||
|
Chief Executive Officer
|
|||
|
Principal Executive Officer
|
|||
|
|
By:
|
/s/ John Moynahan | |
| John Moynahan | |||
| Chief Financial Officer | |||
| Principal Financial Officer | |||
|
|
|
/s/ Paul Feller | |
|
Paul Feller
|
|||
|
Director and Chairman of the Board
|
|||
|
|
|
/s/ Glenn Golenberg | |
|
Glenn Golenberg
|
|||
|
Director
|
|||
|
Chairman of the Audit Committee
|
|||
|
|
|
/s/ Randall Cross | |
|
Randall Cross
|
|||
|
Director
|
|||
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 |
|---|