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.
|
|
| CREATIVE LEARNING CORPORATION |
| (Exact name of registrant as specified in its charter) |
| Delaware | 20-4456503 | |
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
| Large accelerated filer | o | Accelerated filer | o |
| Non-accelerated filer | o | Smaller reporting company | x |
| Page | ||||
| CONSOLIDATED FINANCIAL STATEMENTS | ||||
| Unaudited condensed consolidated balance sheets | 4 | |||
| Unaudited condensed consolidated statements of operation | 5 | |||
| Unaudited condensed consolidated statements of cash flows | 6 | |||
| Notes to unaudited condensed consolidated financial statements | 7 | |||
|
(Unaudited)
|
(Audited)
|
|||||||
|
June 30,
|
September 30,
|
|||||||
|
2014
|
2013
|
|||||||
| Assets | ||||||||
| Current Assets: | ||||||||
|
Cash
|
$ | 3,418,549 | $ | 2,004,947 | ||||
|
Accounts receivable, less allowance for doubtful
|
||||||||
|
accounts of $9,402 and $10,000, respectively
|
383,022 | 310,150 | ||||||
|
Prepaid expenses
|
37,895 | 826 | ||||||
|
Other receivables - current portion
|
125,093 | 94,301 | ||||||
|
Deferred tax asset
|
1,058 | 1,058 | ||||||
|
Total Current Assets
|
3,965,617 | 2,411,282 | ||||||
|
Note receivable from related party
|
70,000 | 70,000 | ||||||
|
Other receivables - net of current portion
|
50,867 | 37,491 | ||||||
|
Property and equipment, net of accumulated depreciation
|
||||||||
|
of $87,863 and $60,073, respectively
|
330,961 | 294,863 | ||||||
|
Intangible assets
|
125,754 | 95,270 | ||||||
|
Deposits
|
6,425 | 15,000 | ||||||
|
Total Assets
|
$ | 4,549,624 | $ | 2,923,906 | ||||
| Liabilities and Stockholders’ Equity | ||||||||
|
Current Liabilities:
|
||||||||
|
Accounts payable:
|
||||||||
|
Related parties
|
$ | 14,405 | $ | 5,690 | ||||
|
Third party
|
309,617 | 171,889 | ||||||
|
Payroll accruals
|
27,902 | 13,105 | ||||||
|
Unearned revenue
|
95,900 | 35,900 | ||||||
|
Accrued liabilities
|
147,600 | — | ||||||
|
Accrued marketing fund
|
161,259 | 100,754 | ||||||
|
Customer deposits
|
59,975 | 120,001 | ||||||
|
Income tax payable
|
221,221 | 13,131 | ||||||
|
Notes payable:
|
||||||||
|
Related parties
|
20,000 | 20,000 | ||||||
|
Other
|
68,055 | 3,560 | ||||||
|
Total Current Liabilities
|
1,125,934 | 484,030 | ||||||
|
Notes payables - net of current portion
|
5,000 | 5,297 | ||||||
|
Total Liabilities
|
1,130,934 | 489,327 | ||||||
|
Stockholders’ Equity:
|
||||||||
|
Preferred stock, $.0001 par value; 10,000,000 shares authorized;
|
||||||||
|
-0- and -0- shares issued and outstanding, respectively
|
— | — | ||||||
|
Common stock, $.0001 par value; 50,000,000 shares authorized;
|
||||||||
|
11,809,409 and 11,809,409 shares issued and outstanding, respectively
|
1,181 | 1,181 | ||||||
|
Additional paid-in capital
|
2,179,210 | 2,157,673 | ||||||
|
Retained earnings
|
1,238,299 | 275,725 | ||||||
|
Total Stockholders’ Equity
|
3,418,690 | 2,434,579 | ||||||
|
Total Liabilities and Stockholders’ Equity
|
$ | 4,549,624 | $ | 2,923,906 | ||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
For The Three
|
For The Nine
|
|||||||||||||||
|
Months Ended
|
Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Initial franchise fees
|
$
|
1,605,899
|
$
|
1,280,871
|
$
|
4,674,372
|
$
|
2,731,471
|
||||||||
|
Royalty fees
|
504,265
|
279,176
|
1,245,688
|
658,453
|
||||||||||||
|
Corporate Creativity Center sales
|
3,618
|
26,006
|
70,818
|
86,559
|
||||||||||||
|
2,113,782
|
1,586,053
|
5,990,878
|
3,476,483
|
|||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Franchise consulting and commissions:
|
||||||||||||||||
|
Related parties
|
205,187
|
144,689
|
636,639
|
389,961
|
||||||||||||
|
Other
|
442,874
|
370,971
|
1,188,404
|
902,463
|
||||||||||||
|
Franchise training and expenses
|
122,700
|
82,963
|
348,355
|
202,768
|
||||||||||||
|
Salaries and payroll taxes
|
264,774
|
136,610
|
700,200
|
405,081
|
||||||||||||
|
Advertising
|
263,860
|
132,356
|
627,467
|
326,981
|
||||||||||||
|
Professional fees
|
97,135
|
20,707
|
226,752
|
86,020
|
||||||||||||
|
Office expense
|
49,504
|
27,649
|
232,245
|
115,341
|
||||||||||||
|
Depreciation
|
10,061
|
8,749
|
29,539
|
22,008
|
||||||||||||
|
Stock based compensation
|
—
|
—
|
21,537
|
—
|
||||||||||||
|
Other general and administrative expenses
|
147,243
|
95,836
|
479,415
|
351,824
|
||||||||||||
|
Total operating expenses
|
1,603,338
|
1,020,530
|
4,490,553
|
2,802,447
|
||||||||||||
|
Income from operations
|
510,444
|
565,523
|
1,500,325
|
674,036
|
||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest (expense)
|
—
|
—
|
(2
|
)
|
(1,995
|
)
|
||||||||||
|
Other income (expense)
|
6,796
|
(460
|
)
|
50,267
|
(21,072
|
)
|
||||||||||
|
Total other income (expense)
|
6,796
|
(460
|
)
|
50,265
|
(23,067
|
)
|
||||||||||
|
Income before provision for income taxes
|
517,240
|
565,063
|
1,550,590
|
650,969
|
||||||||||||
|
Provision for income taxes (Note 1)
|
199,167
|
—
|
588,016
|
—
|
||||||||||||
|
Net Income
|
$
|
318,073
|
$
|
565,063
|
$
|
962,574
|
$
|
650,969
|
||||||||
|
Net Income per share
|
||||||||||||||||
|
Basic
|
$
|
0.03
|
$
|
0.05
|
$
|
0.08
|
$
|
0.06
|
||||||||
|
Basic Weighted average number of common shares outstanding
|
11,809,409
|
11,611,770
|
11,809,409
|
11,611,770
|
||||||||||||
|
Diluted
|
$
|
0.03
|
$
|
0.05
|
$
|
0.08
|
$
|
0.06
|
||||||||
|
Diluted Weighted average number of common shares outstanding
|
11,854,528
|
11,611,770
|
11,854,528
|
11,611,770
|
||||||||||||
|
(Unaudited)
|
||||||||
|
For the Nine Months Ended
|
||||||||
|
June 30,
|
June 30,
|
|||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$
|
962,574
|
$
|
650,969
|
||||
|
Adjustments to reconcile net income to net cash
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation
|
29,539
|
22,008
|
||||||
|
Loss on disposal of assets
|
1,476
|
—
|
||||||
|
Gain on sale of assets
|
(18,335
|
)
|
—
|
|||||
|
Materials purchased with notes payables
|
26,300
|
—
|
||||||
|
Compensatory equity issuances
|
21,537
|
71,800
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(72,872
|
)
|
(76,757
|
)
|
||||
|
Accounts payable
|
146,443
|
124
|
||||||
|
Payroll accruals
|
14,797
|
523
|
||||||
|
Accrued liabilities
|
147,600
|
—
|
||||||
|
Accrued marketing funds
|
60,505
|
33,756
|
||||||
|
Customer deposits
|
(60,026
|
)
|
15,000
|
|||||
|
Deposits
|
8,575
|
18,000
|
||||||
|
Income tax payable
|
208,090
|
—
|
||||||
|
Other receivables
|
(4,743
|
)
|
10,957
|
|||||
|
Prepaid expenses
|
(37,069
|
)
|
6,645
|
|||||
|
Unearned revenue
|
60,000
|
—
|
||||||
|
Net cash provided by operating activities
|
1,494,391
|
753,025
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Property and equipment purchases
|
(61,113
|
)
|
(25,991
|
)
|
||||
|
Intangible asset purchases
|
(10,000
|
)
|
(67,800
|
)
|
||||
|
Intangible asset sale
|
25,900
|
—
|
||||||
|
Net cash (used) by investing activities
|
(45,213
|
)
|
(93,791
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Issuance of notes payables
|
3,000
|
—
|
||||||
|
Notes payable
|
(38,576
|
)
|
(23,500
|
)
|
||||
|
Net cash (used) by financing activities
|
(35,576
|
)
|
(23,500
|
)
|
||||
|
Net change in cash
|
1,413,602
|
635,734
|
||||||
|
Cash, beginning of period
|
2,004,947
|
1,041,786
|
||||||
|
Cash, end of period
|
$
|
3,418,549
|
$
|
1,677,520
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Income taxes
|
$
|
375,397
|
$
|
—
|
||||
|
Interest
|
$
|
2
|
$
|
1,995
|
||||
|
Supplemental non-cash investing and financing activities:
|
||||||||
|
Intangible assets acquired with notes payables
|
$
|
67,474
|
$
|
—
|
||||
|
Intangible assets sold with notes receivables
|
$
|
39,425
|
$
|
—
|
||||
|
Equipment acquired with notes payables
|
$
|
6,000
|
$
|
—
|
||||
| Materials acquired with notes payables | $ | 26,300 |
—
|
|||||
|
Beginning
|
Ending
|
|||||||||||||||
|
Balance
|
Balance
|
|||||||||||||||
|
September 30,
2013
|
Acquisitions
|
Sales
|
June 30,
2014
|
|||||||||||||
|
Intangible assets
|
$ | 95,270 | $ | 77,474 | $ | (46,990 | ) | $ | 125,754 | |||||||
|
June 30,
|
December 31,
|
|||||||
|
2014
|
2013 | |||||||
|
Accrued sales commissions
|
$ | 147,600 | $ | — | ||||
|
Three months
ended
June 30, 2014
|
Three months
ended
June 30, 2013
|
|||||||
|
Net income attributable to common stockholders
|
$
|
318,073
|
$
|
565,063
|
||||
|
Basic weighted average outstanding shares of common stock
|
11,809,409
|
11,611,770
|
||||||
|
Net income per share of common stock, basic
|
$
|
0.03
|
$
|
0.05
|
||||
|
Dilutive effect of common stock equivalents
|
45,119
|
-
|
||||||
|
Dilutive weighted average common stock equivalents
|
11,854,528
|
11,611,770
|
||||||
|
Net income per share of common stock, diluted
|
$
|
0.03
|
$
|
0.05
|
||||
|
Nine months
ended
June 30, 2014
|
Nine months
ended
June 30, 2013
|
|||||||
|
Net income attributable to common stockholders
|
$
|
962,574
|
$
|
650,969
|
||||
|
Basic weighted average outstanding shares of common stock
|
11,809,409
|
11,611,770
|
||||||
|
Net income per share of common stock, basic
|
$
|
0.08
|
$
|
0.06
|
||||
|
Dilutive effect of common stock equivalents
|
45,119
|
-
|
||||||
|
Dilutive weighted average common stock equivalents
|
11,854,528
|
1,611,770
|
||||||
|
Net income per share of common stock, diluted
|
$
|
0.08
|
$
|
0.06
|
||||
|
Item
|
Increase (I) or
Decrease (D)
|
Reason
|
||
|
Revenues
|
I
|
Sale of more franchises, fuelled by increased expenditures in advertising and brand awareness, and increase in royalties paid by established franchises.
|
||
|
Franchise consulting
and commissions
|
I
|
Increased sales of franchises.
|
||
|
Franchise training and expenses
|
I
|
An increase in the number Franchises sold increased attendance in training classes.
|
||
|
Salaries and payroll taxes
|
I
|
Increase in staff to support the growth of the business.
|
||
|
Advertising
|
I
|
Increased expenditures to grow the business.
|
||
|
Professional fees
|
I
|
Services required for international franchises and trademarking.
|
||
|
Office expense
|
I
|
Increased printing, office supplies, lego supplies and office expenses to support the growth of the Company.
|
||
|
Other general and administrative expenses
|
I
|
Growth of the Company.
|
||
|
Provision for income taxes
|
I
|
Income tax liabilities due to profits depleting prior net operating loss carryovers.
|
|
Nine months ended
June 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Cash provided by operations
|
1,494,391
|
753,025
|
||||||
|
Purchase of property and equipment
|
(61,113)
|
(25,991)
|
||||||
|
Purchase of intangible assets
|
(10,000)
|
(67,800)
|
||||||
|
Sale of intangible assets
|
25,900
|
--
|
||||||
|
Repayment of loans
|
(38,576)
|
(23,500)
|
||||||
|
Franchise consulting, commissions, training and related expenses
|
$ | 2,475,000 | ||
|
Salaries and payroll taxes
|
$ | 1,135,000 | ||
|
Advertising
|
$ | 850,000 | ||
|
Other operating expenses
|
$ | 1,350,000 |
|
2014
|
2015
|
2016
|
2017
|
2018
|
Total
|
|||||||||||||||||||
|
Lease of office space
|
$ | 6,975 | $ | 27,900 | $ | 27,900 | $ | 23,400 | $ | 17.100 | $ | 103,275 | ||||||||||||
|
Notes Payable
|
$ | 43,055 | $ | 50,000 | $ | 0 | $ | 0 | $ | 0 | $ | 93,055 | ||||||||||||
|
31.1
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32
|
Certification pursuant to Section 906 of the Sarbanes-Oxley Act.
|
|
101.INS **
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH **
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL **
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF **
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB **
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE **
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
| CREATIVE LEARNING CORPORATION | |||
|
August 18, 2014
|
By:
|
/s/ Brian Pappas | |
| Brian Pappas | |||
| Principal Executive, Financial and Accounting 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 |
|---|