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
|
27-0603137
|
|
|
State or other jurisdiction of
|
I.R.S. Employer Identification Number
|
|
|
incorporation or organization
|
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller Reporting Company
x
|
|
Page
|
|||
|
PART I
|
|||
|
ITEM 1.
|
BUSINESS
|
5
|
|
|
ITEM 1A.
|
RISK FACTORS
|
9
|
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS
|
15
|
|
|
ITEM 2.
|
PROPERTIES
|
15
|
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
15
|
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
15
|
|
|
PART II
|
|||
|
ITEM 5.
|
MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
15
|
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
19
|
|
|
ITEM 7.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
19
|
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
26
|
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
26
|
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
26
|
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
28
|
|
|
ITEM 9A(T).
|
CONTROLS AND PROCEDURES
|
28
|
|
|
ITEM 9B.
|
OTHER INFORMATION
|
28
|
|
|
PART III
|
|||
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
28
|
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
31
|
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
33
|
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
|
33
|
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
34
|
|
|
ITEM 15.
|
EXHIBITS
|
35
|
|
|
|
SIGNATURES
|
36
|
|
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-1
|
|
·
|
Effective January 2, 2012, Erik Klinger was appointed by the Company to serve as the Chief Financial Officer and a Director of the Company. Mr. Klinger’s principal objectives will be to assist in the deployment of the Corporation’s assets, management and oversight of the Corporation’s financial statements and filings with the Securities and Exchange Commission and to perform due diligence on proposed acquisition targets, if any. Since his appointment in January 2012, a company controlled by Mr. Klinger has received monthly compensation of s $3,500 for a part-time arrangement..
|
|
·
|
additional legislation;
|
|
·
|
changes in rules promulgated by the Commodity Futures Trading Commission, the National Futures Association, the Board of Governors of the Federal Reserve System, the FSA, the various stock and futures exchanges and other self-regulatory organizations; and
|
|
·
|
changes in the interpretation or enforcement of existing rules and laws, particularly any changes focused on online brokerage firms that target an active trader customer base.
|
|
·
|
Unexpected cost in developing our software to be utilized in our platform;
|
|
·
|
demand of buyers and sellers to use and transact business on our platform;
|
|
·
|
actions taken by our competitors, including new product introductions, fee schedules, pricing policies and enhancements;
|
|
·
|
cash flow problems that may occur;
|
|
·
|
the quality and success of, and potential continuous changes in, sales or marketing strategies assuming that we successfully develop our platform;
|
|
·
|
the timing, completion, cost and effect of our development and launch of a planned Forex trading platform;
|
|
·
|
the size and frequency of any trading errors for which we ultimately suffer the economic burden, in whole or in part;
|
|
·
|
changes in demand for our products and services due to the rapid pace in which new technology is offered to customers in our industry;
|
|
costs or adverse financial consequences that may occur with respect to regulatory compliance or other regulatory issues, particularly relating to laws, rules or regulations that may be enacted with a focus on the active trader market; and
|
|
·
|
general economic and market factors that affect active trading, including changes in the securities and financial markets.
|
|
·
|
we may not be able to agree on the terms of the acquisition or alliance, such as the amount or price of our acquired interest;
|
|
·
|
acquisitions and alliances may cause a disruption in our ongoing business, distract a relatively new management team and make it difficult to implement or maintain our systems, controls and procedures;
|
|
·
|
we may acquire companies or make strategic alliances in markets in which we have little experience;
|
|
·
|
we may not be able successfully to integrate the services, products and personnel of any acquisition or new alliance into our operations;
|
|
·
|
we may be required to incur debt or issue equity securities to pay for acquisitions, which may be dilutive to existing shareholders, or we may not be able to finance the acquisitions at all; and
|
|
·
|
our acquisitions and strategic alliances may not be successful, and we may lose our entire investment.
|
|
Quarters Ended
|
Mar 31
|
Jun 30
|
Sept 30
|
Dec 31
|
||||||||||||||||||||||||||||
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||||||||
|
2011
|
$ | 0.57 | $ | 0.30 | $ | 0.50 | $ | 0.10 | $ | 0.12 | $ | 0.03 | $ | 0.07 | $ | 0.007 | ||||||||||||||||
|
2010
|
$ | n/a | $ | n/a | $ | n/a | $ | n/a | $ | n/a | $ | n/a | $ | 0.32 | $ | 0.28 | ||||||||||||||||
|
Total Number of
Share Purchased
|
Average
Price Paid
|
Shares Purchased
Under Repurchase Plan
|
Shares Remaining
Under Repurchase
|
||||||||||
|
Month
|
|||||||||||||
|
May 2011
|
23,500
|
$
|
0.4095
|
23,500
|
976,500
|
||||||||
|
August 2011
|
9000
|
$
|
0.1007
|
9,000
|
967,500
|
||||||||
|
November 2011
|
5500
|
$
|
0.0964
|
5,500
|
962,000
|
||||||||
|
Weighted-average price paid per share
|
38,000
|
$
|
0.2910
|
38,000
|
|||||||||
|
·
|
Triple 8 has agreed to pay Forex $2,001,000 (the “Triple Payments”) over time through November 2012. If Triple 8 fails to make any of the payments for a period of 60 days, it must transfer the original number of its common shares (17,924) purchased back to the Company. In addition, Triple 8 is not entitled to have any previous payments returned.
|
|
·
|
Forex issued a new $1,000,000 promissory note (the "CDOO Note") to an assignee of HAM and APH as consideration for the termination of the APH Note and the HAM Note which were both in default. The assignee has the ability to foreclose on all shares of Triple 8 held by the Company. The CDOO note bears interest at an annual rate of ten percent (10%) and is due and payable in full on November 30, 2012. In the event that Triple 8 fails to make the Triple Payments, then the amount payable under the CDOO Note is to be reduced by half of the amount of any missed payment.
|
|
·
|
APH and HAM have agreed to return all of their stock holdings to the Company for cancellation.
|
|
1.
|
The fair value of the consideration paid in both of the Share Exchange Agreements is questionable. The original consideration included the Company’s stock and notes payable. Given that the fair value of the Company’s stock and the fair value of Triple 8 was difficult to determine and that the Company never made any cash payments for its obligations under the notes payable, there is a legitimate argument that no consideration was paid for the Triple 8 stock received under the Share Exchange Agreements.
|
|
a.
|
With respect to exchange value of the Company’s stock, management takes into account that at the time of the Share Exchange Agreements the Company’s stock was not trading. [Since then, the Company’s stock has been a thinly traded penny stock that has had a high level of price volatility with respect to what stock has been traded and has not been rated by any analysts.]
|
|
b.
|
With respect to value in use of the would-be acquiree, management takes into account that at the time of the Share Exchange Agreements Triple 8 was a newly formed entity in business for only 2 years. Under the circumstances, any valuation of Triple 8 would be highly subjective. A market or cost approach to valuing Triple 8 was not feasible and an income approach requires highly subjective estimates about future operations, profits, and cash flows.
|
|
c.
|
The Company’s failure to make debt payments and the continuing revisions indicate that the Company’s Notes Payable were of little value to Triple 8’s sellers.
|
|
2.
|
The unilateral removal of the Company’s employee from the Triple 8 Board and Triple 8’s operating subsidiary management assertion of its control over business operations indicates the Company’s inability to control Triple 8.
|
|
Year ended December 31,
|
2011
|
2010
|
||||||
|
Total revenues
|
$
|
10,616
|
$
|
148,281
|
||||
|
Year ended December 31,
|
2011
|
2010
|
||||||
|
Total operating expenses
|
$
|
$1,527,321
|
$
|
515,717
|
||||
|
2011
|
2010
|
|||||||
|
Interest income
|
$
|
36,844
|
$
|
0
|
||||
|
Interest expense
|
$
|
(165,298)
|
$
|
(72,818)
|
||||
|
Net interest expense
|
$
|
(128,454)
|
$
|
(72,818)
|
||||
|
1.
|
application of accounting principles to any specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on the Company’s financial statements, and neither a written report was provided to the Company nor oral advice was provided that the New Auditor concluded was an important factor considered by the Company in reaching a decision as to the accounting, auditing or financial reporting issue; or
|
|
2.
|
any matter that was either the subject of a disagreement (as defined in Regulation S-K, Item 304(a)(1)(iv) and the related instructions) or reportable event (as defined in Regulation S-K, Item 304
|
|
·
|
Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and disposition of our assets;
|
|
·
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
|
|
·
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
|
Name
|
Age
|
Position with the Company
|
||
|
Liat Franco
|
36
|
Chief Executive Officer, President, Treasurer, Secretary and Director
|
||
|
Erik Klinger
|
42
|
Chief Financial Officer and Director
|
||
|
·
|
Had a bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time.
|
|
·
|
Been convicted in a criminal proceeding or been subject to a pending criminal proceeding, excluding traffic violations and other minor offenses.
|
|
·
|
Been subject to any order, judgment or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities.
|
|
·
|
Been found by a court of competent jurisdiction (in a civil action), the SEC, or the Commodities Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended or vacated.
|
|
·
|
Been the subject to, or a party to, any sanction or order, not subsequently reverse, suspended or vacated, of any self-regulatory organization, any registered entity, or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.
|
|
Name and
|
|
Salary
|
Bonus
|
Restricted Stock Awards
|
Option Awards
|
Non-Equity Incentive Plan Compensation
|
Nonqualified Deferred Compensation Earnings
|
All Other Compensation
|
Total
|
||||||||||||||||||||||||
|
Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
( $)
|
($)
|
($)
|
||||||||||||||||||||||||
|
Moshe J. Schnapp
CEO(1)
|
2010
|
28,286
|
0
|
0
|
0
|
0
|
0
|
0
|
28,286
|
||||||||||||||||||||||||
|
Darren Dunckel CEO (2)
|
2010
|
88,459
|
40,000
|
0
|
0
|
0
|
0
|
128,459
|
|||||||||||||||||||||||||
| Darren Dunckel CEO (2) | 2011 |
107,500
|
0
|
0
|
0
|
0
|
0
|
107,500 |
107,500
|
||||||||||||||||||||||||
| Liat Franco | 2011 |
50,000
|
0
|
4,159
|
0
|
0
|
0
|
0
|
54,159
|
||||||||||||||||||||||||
|
(1)
|
Resigned as an executive officer and director in 2010.
|
| (2) | Resigned as an executive officer and director in 2011 (during 2011 the Company disbursed Mr. Dunckel $37,014 for travel expenses which is not included in his $107,500 base compensation). |
|
Name
|
Fees Earned or Paid in Cash
($)
|
Stock
Awards ($)
|
Stock
Options ($)
|
Non-equity
Incentive Plan
Compensation ($)
|
Non-Qualified
Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
|
Total ($)
|
|||||||||||||||||||||
|
Darren Dunckel*
|
107,500
|
|
0
|
0
|
0
|
0
|
107,500
|
|||||||||||||||||||||
|
William Glass
|
0
|
15,321
|
0
|
0
|
0
|
0
|
15,321
|
|||||||||||||||||||||
|
Stewart Reich
|
0
|
15,321
|
0
|
0
|
0
|
0
|
15,321
|
|||||||||||||||||||||
|
Liat Franco
|
50,000
|
5,159
|
0
|
0
|
0
|
0
|
54,159
|
|||||||||||||||||||||
|
·
|
each person known to beneficially own more than 5% of the Company's common stock
|
|
·
|
each of our directors
|
|
·
|
each executive officer
|
|
·
|
all directors and officers as a group
|
|
Name of Beneficial Owner
|
Common Stock Beneficially Owned (1)
|
Percentage of Common Stock (1)
|
||||||
|
Darren Dunckel (3)
|
3,000,000
|
8.76
|
%
|
|||||
|
Stewart Reich (3)
|
0
|
*
|
||||||
|
William Glass (3)
|
0
|
*
|
||||||
|
Liat Franco (2)
|
0
|
*
|
||||||
|
Erik Klinger (2)
|
0
|
*
|
||||||
|
A. T. Limited (4)
|
5,000,000
|
10.15
|
%
|
|||||
|
Watford Holding Inc. (4)
|
5,000,000
|
10.15
|
%
|
|||||
|
James Bay Holding Inc. (4)
|
5,000,000
|
10.15
|
%
|
|||||
|
Mladen Poropot
|
2,833,333
|
8.27
|
%
|
|||||
|
Total Officers and Directors (2 persons)
|
3,000,000
|
8.76
|
%
|
|||||
|
Exhibit No.
|
Description
|
|
|
3.1
|
Certificate of Incorporation of Forex International Trading Corp. (6)
|
|
|
3.2
|
Bylaws of Forex International Trading Corp. (6)
|
|
|
3.3
|
Certificate of Designation for Series A Preferred Stock (14)
|
|
|
3.4
|
Certificate of Designation for Series B Preferred Stock
|
|
|
4.1
|
Convertible Promissory Note issued by the Company to ATL dated July 8, 2010 (3)
|
|
|
4.2
|
Secured and Collateralized Promissory Note issued by ATL to the Company dated July 8, 2010 (3)
|
|
|
4.3
|
Collateral and Security Agreement by and between Forex International Trading Group and ATL dated July 7, 2010 (3)
|
|
|
4.4
|
Promissory Note issued to Rasel Ltd. Dated October 6, 2009(7)
|
|
|
4.5
|
Promissory Note issued to Rasel Ltd. Dated October 20, 2009 (7)
|
|
|
4.6
|
Letter Agreement between Rasel Ltd. and Forex International Trading Corp. dated January 22, 2011 (8)
|
|
|
4.7
|
Letter Agreement by and between Forex International Trading Group and ATL dated November 8, 2010(9)
|
|
|
4.8
|
6% Convertible Note issued to APH (11)
|
|
|
4.9
4.10
|
6% Convertible Debenture issued to HAM dated April 5, 2011 (14)
Promissory Note dated November 30, 2011 issued to Cordellia d.o.o. in the amount of $1,000,000 (18)
|
|
|
10.1
|
Software Licensing Agreement dated April 12, 2010, by and between Forex International Trading Corp and Triple (1)
|
|
|
10.2
|
Employment Agreement dated April 23, 2010, by and between Forex International Trading Corp and Darren Dunckel (2)
|
|
|
10.3
|
Letter Agreement by and between Forex International Trading Corp. and Anita Atias, dated July 29, 2010 (4)
|
|
|
10.4
|
Letter Agreement by and between Forex International Trading Corp. and Stewart Reich, dated July 29, 2010 (4)
|
|
|
10.5
|
Letter Agreement by and between Forex International Trading Corp. and Mr. William Glass, dated August 6, 2010 (5)
|
|
|
10.6
|
Share Exchange Agreement by and between Forex International Trading Corp. and APH (10)
|
|
|
10.7
|
Letter Agreement by and between Forex International Trading Corp., APH, Medirad Inc. and Rasel Ltd. (11)
|
|
|
10.8
|
Letter Amendment by and between Forex International Trading Corp. and William Glass, dated March 4, 2011 (13)
|
|
|
10.9
|
Letter Amendment by and between Forex International Trading Corp. and Stewart Reich, dated March 4, 2011 (13)
|
|
|
10.10
|
Employment Agreement by and between Forex International Trading Corp. and Liat Franco, dated March 7, 2011 (13)
|
|
|
10.11
|
Agreement between Forex International Trading Corp. and APH dated April 5, 2011 (14)
|
|
|
10.12
|
Conversion Agreement between MP and Forex International Trading Corp. dated April 5, 2011 (14)
|
|
|
10.13
|
Share Exchange Agreement between Forex International Trading Corp. and dated April 5, 2011 (14)
|
|
|
10.14
|
Agreement to Unwind and Mutual Release dated as of July 11, 2011 by and between Forex International Trading Corp., Forex NYC and Wheatley Investment Agreement by and between Forex International Trading Corp. and Centurion Private Equity, LLC dated June 27, 2011 (16)
|
|
|
10.15
|
Registration Rights Agreement with Centurion by and between Forex International Trading Corp. and Centurion Private Equity, LLC dated June 27, 2011 (16)
|
|
| 10.16 | Settlement Agreement between AT Limited and Forex International Trading Corp. | |
| 10.17 | Settlement Agreement by and between Forex International Trading Corp., A.T. Limited, Watford Holding Inc. and James Bay Holdings, Inc. dated November 1, 2011 (17) | |
| 10.18 | Settlement and Foreclosure Agreement between Forex International Trading Corp., AP Holdings Limited, H.A.M Group Limited and Cordellia d.o.o.(18) | |
| 10.19 | Annulment of Share Purchase Agreement dated December 5, 2011 between Triple 8 Limited, AP Holdings Limited, H.A.M Group Limited and 888 Markets (Jersey) Limited (18) | |
| 10.20 | Promissory Note issued to Forex International Trading Corp. dated December 13, 2011 (19) | |
|
10.21
|
Stock Pledge Agreement executed by Fortune Market Media Inc. dated December 13, 2011 (19)
|
|
|
21.1
|
List of Subsidiaries
|
|
|
31.1
|
Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
| 31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
EX-101.INS
|
XBRL INSTANCE DOCUMENT
|
|
|
EX-101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT
|
|
|
EX-101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
|
|
EX-101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
|
|
EX-101.LAB
|
XBRL TAXONOMY EXTENSION LABELS LINKBASE
|
|
|
EX-101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
|
(1)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on April 20, 2010
|
|
(2)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on April 28, 2010
|
|
(3)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on July 13, 2010
|
|
(4)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on August 3, 2010
|
|
(5)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on August 9, 2010
|
|
(6)
|
Incorporated by reference to the Form S-1 Registration Statement filed with the SEC on September 9, 2009.
|
|
(7)
|
Incorporated by reference to the Form S-1 Registration Statement filed with the SEC on November 2, 2009.
|
|
(8)
|
Incorporated by reference to the Form S-1 Registration Statement filed with the SEC on January 29, 2010.
|
|
(9)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on December 22, 2010
|
|
(10)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on November 17, 2010
|
|
(11)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on January 3, 2011
|
|
(12)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on February 2, 2011
|
|
(13)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on March 9, 2011
|
|
(14)
|
Incorporated by reference to the Form 10-K Annual Report filed with the Securities and Exchange Commission on April 6, 2011
|
|
(15)
|
Incorporated by reference to the Form 10-Q Quarterly Report filed with the Securities and Exchange Commission on May 20, 2011
|
| (16) | Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on June 29, 2011 |
|
(17)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on November 9, 2011 |
|
(18)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on December 12, 2011 |
|
(19)
|
Incorporated by reference to the Form 8-K Current Report filed with the Securities and Exchange Commission on December 16, 2011
|
|
FOREX INTERNATIONAL TRADING CORP.
(Registrant)
|
|||
|
Date: April 13, 2012
|
By:
|
/s/ Liat Franco
|
|
|
Liat Franco
|
|||
|
Chief Executive Officer, President,
|
|||
|
Secretary, Treasurer and Director
|
|||
|
(Principal Executive
|
|||
|
Officer)
|
|||
|
By:
|
/s/ Erik Klinger
|
||
|
Erik Klinger
|
|||
|
Chief Financial Officer and Director
|
|||
|
(Principal Financial Accounting and
|
|||
|
Financial Officer)
|
|||
|
SIGNATURE
|
NAME
|
TITLE
|
DATE
|
|||
|
/s/Liat Franco
|
Liat Franco
|
Director, CEO, President, Treasurer and Secretary
|
April 13, 2012
|
|||
|
/s/ Erik Klinger
|
Erik Klinger
|
Director and CFO
|
April 13, 2012
|
|||
|
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
|
F-2 – F-3
|
|
CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
Consolidated Balance Sheets as of December 31, 2011 and 2010
|
F-4
|
|
Consolidated Statements of Operations for the Two Years Ended December 31, 2011
|
F-5
|
|
Consolidated Statements of Changes in Stockholders’ Equity for the Two Years Ended December 31, 2011
|
F-6
|
|
Consolidated Statements of Cash Flows for the Two Years Ended December 31, 2011
|
F-7 – F-8
|
|
Notes to Consolidated Financial Statements
|
F-9 – F-20
|
|
/s/ Rosen Seymour Shapss Martin & Company LLP
CERTIFIED PUBLIC ACCOUNTANTS
New York, New York
April 9, 2012
|
|
December 31,
|
||||||||
|
2011
|
2010
|
|||||||
|
(Restated)
|
||||||||
|
ASSETS
|
||||||||
|
Current assets :
|
||||||||
|
Cash and cash equivalents
|
$ | 411,656 | $ | 460,149 | ||||
|
Accounts receivable
|
- | 20,000 | ||||||
|
Note and short term receivables, net of allowance for credit losses of
|
||||||||
|
$100,000 and $0 as of December 31, 2011 and 2010, respectively
|
1,319,900 | 423,148 | ||||||
|
Prepaid expenses and other current assets
|
10,655 | 3,236 | ||||||
|
Total current assets
|
1,742,211 | 906,533 | ||||||
|
Property and equipment, net
|
13,944 | 17,661 | ||||||
|
Investment in private company
|
- | 8,700,000 | ||||||
|
Other assets
|
17,560 | 270,239 | ||||||
|
Total assets
|
$ | 1,773,715 | $ | 9,894,433 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities :
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 501,016 | $ | 186,541 | ||||
|
Notes payable and accrued interest
|
1,142,492 | 1,208,800 | ||||||
|
Total current liabilities
|
1,643,508 | 1,395,341 | ||||||
|
Long-term liabilities:
|
||||||||
|
Notes payable and accrued interest, net of debt discount of
|
||||||||
|
$0 and $75,890 in 2011 and 2010, respectively
|
- | 578,768 | ||||||
|
Total liabilities
|
1,643,508 | 1,974,109 | ||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Series A Preferred stock, $0.00001 par value, 20,000,000 and 0 shares authorized;
|
||||||||
|
0 shares issued as of December 31, 2011 and 2010, respectively
|
- | - | ||||||
|
Series B Preferred stock, $0.00001 par value, 20,000,000 and 0 shares authorized;
|
||||||||
|
45,000 and 0 shares issued as of December 31, 2011 and 2010, respectively
|
- | - | ||||||
|
Common stock - $0.00001 par value, 400,000,000 shares authorized; 34,248,585
|
||||||||
|
and 63,586,666 shares issued and outstanding as of December 31, 2011
|
||||||||
|
and 2010, respectively
|
343 | 636 | ||||||
|
Treasury stock at cost; 38,000 and 0 at December 31, 2011 and 2010, respectively
|
(11,059 | ) | - | |||||
|
Additional paid-in capital
|
1,372,333 | 8,410,039 | ||||||
|
Accumulated deficit
|
(1,231,410 | ) | (490,351 | ) | ||||
|
Total stockholders' equity
|
130,207 | 7,920,324 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 1,773,715 | $ | 9,894,433 | ||||
|
2011
|
2010
|
|||||||
|
Revenue :
|
||||||||
|
Income from foreign currency operations
|
$ | 616 | $ | 128,281 | ||||
|
Consulting and services
|
10,000 | 20,000 | ||||||
|
Total revenue
|
10,616 | 148,281 | ||||||
|
General and administrative expenses
|
1,527,321 | 515,717 | ||||||
|
Loss from operations
|
(1,516,705 | ) | (367,436 | ) | ||||
|
Other income (expense):
|
||||||||
|
Gain on sale of investment in private
|
904,100 | - | ||||||
|
Interest expense, net of interest income of $36,844 and $0
|
||||||||
|
in 2011 and 2010, respectively
|
(128,454 | ) | (72,218 | ) | ||||
|
Total other income (expense)
|
775,646 | (72,218 | ) | |||||
|
Loss before income taxes
|
(741,059 | ) | (439,654 | ) | ||||
|
Income tax expense
|
- | - | ||||||
|
Net loss
|
$ | (741,059 | ) | $ | (439,654 | ) | ||
|
Net loss per share:
|
||||||||
|
Basic and diluted
|
$ | (0.02 | ) | $ | (0.00 | ) | ||
|
Weighted average number of common shares outstanding:
|
||||||||
|
Basic and diluted
|
41,795,274 | 95,827,580 | ||||||
|
Series A
|
Series B
|
Treasury
|
||||||||||||||||||||||||||||||||||||||||||
|
Convertible Preferred Stock
|
Convertible Preferred Stock
|
Common Stock
|
Stock at Cost
|
|||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Preferred Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional Paid In Capital
|
Accumulated Deficit
|
Total
|
||||||||||||||||||||||||||||||||||
|
Balances at December 31, 2009
|
- | $ | - | - | $ | - | 80,000,000 | $ | 800 | - | $ | - | $ | - | $ | (50,697 | ) | $ | (49,897 | ) | ||||||||||||||||||||||||
|
Stock issued in private placement, net of offering costs of $50,625
|
- | - | - | - | 20,000,000 | 200 | - | - | 149,175 | - | 149,375 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued to an executive
|
- | - | - | - | 4,000,000 | 40 | - | - | 39,960 | - | 40,000 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued to a consultant
|
- | - | - | - | 120,000 | 1 | - | - | 1,199 | - | 1,200 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued in investment of 44.5 % of Triple 8 Limited
|
- | - | - | - | 25,000,000 | 250 | - | - | 7,499,750 | - | 7,500,000 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued to acquire a 20% interest in Forex NYC
|
- | - | - | - | 1,000,000 | 10 | - | - | 199,990 | - | 200,000 | |||||||||||||||||||||||||||||||||
|
Return and cancellation of Medirad shares
|
- | - | - | - | (30,000,000 | ) | (300 | ) | - | - | - | - | (300 | ) | ||||||||||||||||||||||||||||||
|
Return and cancellation of Rasel LTD shares
|
- | - | - | - | (40,000,000 | ) | (400 | ) | - | - | - | - | (400 | ) | ||||||||||||||||||||||||||||||
|
Private placement shares issued
|
- | - | - | - | 3,466,666 | 35 | - | - | 519,965 | - | 520,000 | |||||||||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | - | - | - | (439,654 | ) | (439,654 | ) | |||||||||||||||||||||||||||||||
|
Balances at December 31, 2010 - Restated
|
- | $ | - | - | $ | - | 63,586,666 | $ | 636 | - | $ | - | $ | 8,410,039 | $ | (490,351 | ) | $ | 7,920,324 | |||||||||||||||||||||||||
|
Additional private placement shares issued
|
- | - | - | - | 188,965 | 2 | - | - | 28,343 | - | 28,345 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued for consulting services
|
- | - | - | - | 10,000 | - | - | - | 2,000 | - | 2,000 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued to ATL for certain draws on a note to pay certain expenses
|
- | - | - | - | 324,234 | 3 | - | - | 71,733 | - | 71,736 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued to investor relations firm
|
- | - | - | - | 700,000 | 7 | - | - | 209,993 | - | 210,000 | |||||||||||||||||||||||||||||||||
|
Mladen Poropat conversion of debt to common shares
|
- | - | - | - | 2,500,000 | 25 | - | - | 199,975 | - | 200,000 | |||||||||||||||||||||||||||||||||
|
Restricted common shares issued for commitment fee in investment
|
- | - | - | - | 1,300,954 | 13 | - | - | 149,987 | - | 150,000 | |||||||||||||||||||||||||||||||||
|
Issuance of Series A preferred shares to HAM pursuant to share exchange agreement to acquire an additional 5% of Triple 8 Limited
|
12,000 | - | - | - | - | - | - | 1,200,000 | - | 1,200,000 | ||||||||||||||||||||||||||||||||||
|
Issuance of Series A preferred shares to APH pursuant to share exchange agreement and cancellation of related common shares
|
100,000 | 1 | - | - | (33,000,000 | ) | (330 | ) | - | - | 329 | - | - | |||||||||||||||||||||||||||||||
|
Return and cancellation of common shares issued for Forex NYC
|
- | - | - | - | (1,000,000 | ) | (10 | ) | - | - | (199,990 | ) | - | (200,000 | ) | |||||||||||||||||||||||||||||
|
Repurchase of common shares on open market
|
- | - | - | - | (38,000 | ) | - | 38,000 | (11,059 | ) | - | - | (11,059 | ) | ||||||||||||||||||||||||||||||
|
Issuance of Series B preferred shares to ATL and in exchange cancellation of common shares as per settlement agreement
|
- | - | 45,000 | - | (324,234 | ) | (3 | ) | - | - | 3 | - | - | |||||||||||||||||||||||||||||||
|
Annulment of 49.5 % investment in Triple 8 Limited
|
- | - | - | - | - | - | - | - | (7,499,750 | ) | - | (7,499,750 | ) | |||||||||||||||||||||||||||||||
|
Cancellation of Series A preferred shares of HAM pursuant to Triple 8 settlement agreement
|
(12,000 | ) | - | - | - | - | - | - | - | (1,200,000 | ) | - | (1,200,000 | ) | ||||||||||||||||||||||||||||||
|
Cancellation of common stock Series A preferred shares issued to APH pursuant to Triple 8 Limited settlement agreement
|
(100,000 | ) | (1 | ) | - | - | - | - | - | - | (329 | ) | - | (330 | ) | |||||||||||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | - | - | - | (741,059 | ) | (741,059 | ) | |||||||||||||||||||||||||||||||
|
Balances at December 31, 2011
|
- | $ | - | 45,000 | $ | - | 34,248,585 | $ | 343 | 38,000 | $ | (11,059 | ) | $ | 1,372,333 | $ | (1,231,410 | ) | $ | 130,207 | ||||||||||||||||||||||||
|
2011
|
2010
|
|||||||
|
(Restated)
|
||||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net loss
|
$ | (741,059 | ) | $ | (439,654 | ) | ||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
provided by (used in) operating activities:
|
||||||||
|
Loss on termination of lease
|
- | 32,809 | ||||||
|
Loss on disposition of joint venture
|
- | 35,512 | ||||||
|
Depreciation of property and equipment
|
5,232 | 10,717 | ||||||
|
Amortization of intangible assets
|
52,679 | 35,120 | ||||||
|
Amortization of debt discount
|
41,668 | 24,110 | ||||||
|
Bad debts
|
130,000 | - | ||||||
|
Gain on sale of disposition of interest in private company
|
(904,100 | ) | - | |||||
|
Common stock issued to consultants for services rendered
|
362,000 | 1,200 | ||||||
|
Common stock issued to an executive
|
- | 40,000 | ||||||
|
Changes in assets and liabilities:
|
||||||||
|
Accounts receivable
|
(10,000 | ) | (20,000 | ) | ||||
|
Prepaid expenses and other current assets
|
(7,419 | ) | (3,236 | ) | ||||
|
Accrued interest on notes receivable
|
(36,657 | ) | (23,148 | ) | ||||
|
Accounts payable and accrued expenses
|
319,071 | 160,141 | ||||||
|
Accrued interest on notes payable
|
142,341 | 38,329 | ||||||
|
Net cash used in operating activities
|
(646,244 | ) | (108,100 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of fixed assets
|
(1,515 | ) | (20,455 | ) | ||||
|
Issuance of a note receivable
|
(150,000 | ) | - | |||||
|
Proceeds received from sale of interest in private company
|
731,980 | - | ||||||
|
Leasehold improvements
|
- | (40,732 | ) | |||||
|
Net cash provided by (used in) investing activities
|
580,465 | (61,187 | ) | |||||
|
Cash flows from financing activities:
|
||||||||
|
Issuance of common stock in private placement
|
28,345 | 720,000 | ||||||
|
Purchase of shares returned to treasury
|
(11,059 | ) | - | |||||
|
Issuance of notes payable to affiliate party
|
- | 50,000 | ||||||
|
Investment in joint venture
|
- | (35,512 | ) | |||||
|
Investment in licensing and websites
|
- | (105,359 | ) | |||||
|
Net cash provided by financing activities
|
17,286 | 629,129 | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
(48,493 | ) | 459,842 | |||||
|
Cash and cash equivalents, beginning of year
|
460,149 | 307 | ||||||
|
Cash and cash equivalents, end of year
|
$ | 411,656 | $ | 460,149 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
|
Cash paid during the year for:
|
||||||||
|
Interest
|
$ | - | $ | - | ||||
|
Income taxes
|
$ | - | $ | - | ||||
|
NON-CASH INVESTING ACTIVITIES:
|
||||||||
|
Issuance of common stock in connection with investment
|
||||||||
|
in private company
|
$ | - | $ | 7,500,000 | ||||
|
Issuance of note payable in connection with investment
|
||||||||
|
in private company
|
$ | - | $ | 1,200,000 | ||||
|
Issuance of restricted shares
|
$ | - | $ | 41,200 | ||||
|
Issuance of convertible note
|
$ | - | $ | 500,000 | ||||
|
Receipt of secured note
|
$ | - | $ | 400,000 | ||||
|
Debt discount on issuance of convertible note
|
$ | - | $ | 100,000 | ||||
|
Restricted common shares issued to acquire a 20% interest in Forex NYC
|
$ | - | $ | 200,000 | ||||
|
Restricted common shares issued to ATL for certain draws on a note
|
||||||||
|
to pay certain expenses
|
$ | 71,736 | $ | - | ||||
|
Issuance of Series A preferred shares issued to HAM pursuant to
|
||||||||
|
share exchange Convertible Preferred Share issued to HAM
|
||||||||
|
to acquire an additional 5% of private company
|
$ | 1,200,000 | $ | - | ||||
|
Return and cancellation of common shares issued to FOREX NYC
|
$ | 200,000 | $ | - | ||||
|
Mladen Poropat conversion of debt to common shares
|
$ | 200,000 | $ | - | ||||
|
Issuance of Series B preferred shares to ATL in exchange for
|
||||||||
|
cancellation of common shares as per settlement agreement
|
$ | 159,495 | $ | - | ||||
|
Cancellation of Series A convertible preferred shares issued to APH
|
||||||||
|
pursuant to private company settlement agreement
|
$ | 7,499,750 | $ | - | ||||
|
Cancellation of Series A convertible preferred shares issued to HAM
|
||||||||
|
pursuant to private company settlement agreement
|
$ | 1,200,000 | $ | - | ||||
|
Recording of short-term receivable as part of private company settlement
|
$ | 1,269,000 | $ | - | ||||
|
Issuance of a note payable to Cordelia as part of private company settlement
|
$ | 1,000,000 | $ | - | ||||
|
|
Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
|
Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
|
Level 3 — inputs to the valuation methodology are unobservable and significant to the fair value measurement. They are based on best information available in the absence of level 1 and 2 inputs.
|
|
·
|
Triple 8 has agreed to pay the Company $2,001,000 (the “Triple Payments”) over time through November 2012. If Triple 8 fails to make any of the payments for a period of 60 days, it must transfer the original number of its common shares (17,924) purchased back to the Company. In addition, Triple 8 is not entitled to have any previous payments returned.
|
|
·
|
The Company issued a new $1,000,000 promissory note (the "CDOO Note") to an assignee of HAM and APH as consideration for the termination of the APH Note and the HAM Note, which were both in default. The assignee has the ability to foreclose on all shares of Triple 8 held by the Company. The CDOO note bears interest at an annual rate of ten percent (10%) and is due and payable in full on November 30, 2012. In the event that Triple 8 fails to make the Triple Payments, then the amount payable under the CDOO Note is to be reduced by half of the amount of any missed payment.
|
|
·
|
APH and HAM have agreed to return all of their stock holdings to the Company for cancellation.
|
|
1.
|
The fair value of the consideration paid in both of the Share Exchange Agreements is questionable. The original consideration included the Company’s stock and notes payable. Given that the fair value of the Company’s stock and the fair value of Triple 8 was difficult to determine and that the Company never made any cash payments for its obligations under the notes payable, there is a legitimate argument that no consideration was paid for the Triple 8 stock received under the Share Exchange Agreements.
|
|
a.
|
With respect to exchange value of the company’s stock, management takes into account that at the time of the Share Exchange Agreements the Company’s stock was not trading. [Since then, the Company’s stock has been a thinly traded penny stock that has had a high level of price volatility with respect to what stock has been traded and has not been rated by any analysts.]
|
|
b.
|
With respect to value in use of the would-be acquiree, management takes into account that at the time of the Share Exchange Agreements Triple 8 was a newly formed entity in business for only 2 years. Under the circumstances, any valuation of Triple 8 would be highly subjective. A market or cost approach to valuing Triple 8 was not feasible and an income approach requires highly subjective estimates about future operations, profits, and cash flows.
|
|
c.
|
The Company’s failure to make debt payments and the continuing revisions indicate that the Company’s Notes Payable were of little value to Triple 8’s sellers.
|
|
2.
|
The unilateral removal of the Company’s employee from the Triple 8 Board and Triple 8’s operating subsidiary management assertion of its control over business operations indicates the Company’s inability to control Triple 8.
|
|
As Previously Reported
|
Net Change
|
As Restated
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets :
|
||||||||||||
|
Cash and cash equivalents
|
$ | 3,078,339 | $ | (2,618,190 | ) | $ | 460,149 | |||||
|
Accounts receivable
|
- | 20,000 | 20,000 | |||||||||
|
Notes and short term receivables
|
473,146 | (49,998 | ) | 423,148 | ||||||||
|
Prepaid expenses and other current assets
|
188,075 | (184,839 | ) | 3,236 | ||||||||
|
Total current assets
|
3,739,560 | (2,833,027 | ) | 906,533 | ||||||||
|
Property and equipment, net
|
1,442,222 | (1,424,561 | ) | 17,661 | ||||||||
|
Goodwill
|
26,594,710 | (26,594,710 | ) | - | ||||||||
|
Investment in Triple 8 Limited
|
- | 8,700,000 | 8,700,000 | |||||||||
|
Other assets
|
346,755 | (76,516 | ) | 270,239 | ||||||||
|
Total assets
|
$ | 32,123,247 | $ | (22,228,814 | ) | $ | 9,894,433 | |||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
|
Current liabilities :
|
||||||||||||
|
Accounts payable and accrued expenses
|
$ | 3,416,480 | $ | (3,229,939 | ) | $ | 186,541 | |||||
|
Notes payable and accrued interest, current portion
|
1,208,800 | - | 1,208,800 | |||||||||
|
Total current liabilities
|
4,625,280 | (3,229,939 | ) | 1,395,341 | ||||||||
|
Long-term liabilities:
|
||||||||||||
|
Notes payable and accrued interest, net of current portion
|
654,658 | (75,890 | ) | 578,768 | ||||||||
|
Other long-term liabilities
|
75,000 | (75,000 | ) | - | ||||||||
|
Total liabilities
|
5,354,938 | (3,380,829 | ) | 1,974,109 | ||||||||
|
Stockholders' equity:
|
||||||||||||
|
Series A Preferred stock
|
- | - | - | |||||||||
|
Series B Preferred stock
|
- | - | - | |||||||||
|
Common stock
|
636 | - | 636 | |||||||||
|
Non-controlling Interest
|
497,360 | (497,360 | ) | - | ||||||||
|
Treasury stock at cost
|
- | - | - | |||||||||
|
Additional paid-in capital
|
26,760,664 | (18,350,625 | ) | 8,410,039 | ||||||||
|
Accumulated deficit
|
(490,351 | ) | - | (490,351 | ) | |||||||
|
Total stockholders' equity
|
26,768,309 | (18,847,985 | ) | 7,920,324 | ||||||||
|
Total liabilities and stockholders' equity
|
$ | 32,123,247 | $ | (22,228,814 | ) | $ | 9,894,433 | |||||
|
As Previously Reported
|
Net Change
|
As Restated
|
||||||||||
|
Cash Flows From Operating Activities:
|
||||||||||||
|
Net loss
|
$ | (439,654 | ) | $ | - | $ | (439,654 | ) | ||||
|
Adjustments to reconcile net loss to
|
||||||||||||
|
net cash provided by (used in) operating activities:
|
- | |||||||||||
|
Loss on termination of lease
|
- | 32,809 | 32,809 | |||||||||
|
Loss on disposition of joint venture
|
- | 35,512 | 35,512 | |||||||||
|
Depreciation of property and equipment
|
105,458 | (94,741 | ) | 10,717 | ||||||||
|
Amortization of intangible assets
|
- | 35,120 | 35,120 | |||||||||
|
Amortization of debt discount
|
- | 24,110 | 24,110 | |||||||||
|
Common stock issued to consultants for services rendered
|
- | 1,200 | 1,200 | |||||||||
|
Common stock issued to an executive
|
- | 40,000 | 40,000 | |||||||||
|
Other adjustments
|
(158,566 | ) | 158,566 | - | ||||||||
|
Changes in assets and liabilities:
|
||||||||||||
|
Accounts receivable
|
(23,236 | ) | 3,236 | (20,000 | ) | |||||||
|
Prepaid expenses and other current assets
|
- | (3,236 | ) | (3,236 | ) | |||||||
|
Accrued interest on notes receivable
|
- | (23,148 | ) | (23,148 | ) | |||||||
|
Accounts payable and accrued expenses
|
160,841 | (700 | ) | 160,141 | ||||||||
|
Accrued interest on notes payable
|
- | 38,329 | 38,329 | |||||||||
|
Net cash used in operating activities
|
(355,157 | ) | 247,057 | (108,100 | ) | |||||||
|
Cash flows from investing activities:
|
||||||||||||
|
Purchase of fixed assets
|
(20,097 | ) | (358 | ) | (20,455 | ) | ||||||
|
Cash received from investment in subsidiary
|
2,618,190 | (2,618,190 | ) | |||||||||
|
Acquisition of private company
|
(27,000,000 | ) | 27,000,000 | |||||||||
|
Leasehold improvements
|
(40,732 | ) | - | (40,732 | ) | |||||||
|
Net cash provided by (used in) investing activities
|
(24,442,639 | ) | 24,381,452 | (61,187 | ) | |||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Issuance of common stock in private placement
|
441,200 | 278,800 | 720,000 | |||||||||
|
Advance on issuance of common stock
|
520,000 | (520,000 | ) | - | ||||||||
|
Issuance of note payable in connection wih acquisition
|
1,200,000 | (1,200,000 | ) | - | ||||||||
|
Issuance of shares in connection with acquisition
|
25,800,000 | (25,800,000 | ) | - | ||||||||
|
Issuance of notes payable to affiliate party
|
54,159 | (4,159 | ) | 50,000 | ||||||||
|
Issuance of convertible notes to third-party
|
511,507 | (511,507 | ) | - | ||||||||
|
Consideration returned for return of shares
|
(700 | ) | 700 | - | ||||||||
|
Investment in securied note
|
(411,047 | ) | 411,047 | - | ||||||||
|
Investment in debt discount
|
(100,000 | ) | 100,000 | - | ||||||||
|
Investment in project
|
(33,932 | ) | 33,932 | - | ||||||||
|
Investment in joint venture
|
- | (35,512 | ) | (35,512 | ) | |||||||
|
Investment in licensing and websites
|
(105,359 | ) | - | (105,359 | ) | |||||||
|
Net cash provided by financing activities
|
27,875,828 | (27,246,699 | ) | 629,129 | ||||||||
|
Net (decrease) increase in cash and cash equivalents
|
3,078,032 | (2,618,190 | ) | 459,842 | ||||||||
|
Cash and cash equivalents, beginning of year
|
307 | - | 307 | |||||||||
|
Cash and cash equivalents, end of year
|
$ | 3,078,339 | $ | (2,618,190 | ) | $ | 460,149 | |||||
|
December 31,
|
|||||||||
| 2,011 | 2,010 | ||||||||
|
Note receivable for annulment of Triple 8 acquisition
|
$ | 1,269,000 | $ | - | a. | ||||
|
Commercial note receivable, net of impairment
|
50,900 | - | b. | ||||||
|
Foreign company promissory note
|
- | 423,148 | c. | ||||||
|
Total notes and short-term receivables
|
$ | 1,319,900 | $ | 423,148 | |||||
|
a.
|
In connection with the Triple 8 annulment agreement, the Company has a short term receivable of $1,269,000 which requires monthly payments of $68,914 in January 2012, $73,214 per month from February 2012 through October 2012, and a final payment of $541,860 in November 2012. This receivable bears no interest and is the remaining portion, after the initial payment of $732,000, of the total $2,001,000 that Triple 8 agreed to pay the Company under the annulment of the share purchase agreements.
|
|
b.
|
Note receivable from Fortune Market Media Inc. (the “FTMK”), original principal of $150,000, interest at a 12% annual rate, maturing on February 13, 2012. The Company established a reserve for loan losses of $100,000 in anticipation of a default. The Company evaluated the loan impairment of the FTMK note based on relevant information about the ability of borrower to service its debt such as: current financial information, historical collections experience, credit documentation, public information and current economic trends.
|
|
c.
|
Promissory note receivable with an original principal amount of $400,000 due from a foreign corporation, A.T. Limited (the “ATL Note”), plus accrued interest of $23,148 at December 31, 2010. This note had an annual interest rate of 12%.
|
|
2011
|
2010
|
|||||||
|
Investment in impaired loans
|
$ | 150,000 | $ | - | ||||
|
Investment in impaired loans that have a
|
||||||||
|
related allowance for credit losses
|
$ | 150,000 | $ | - | ||||
|
Investment in impaired loans that do not have a
|
||||||||
|
related allowance for credit losses
|
$ | - | $ | - | ||||
|
Total allowance of credit losses on impaired loans
|
$ | 100,000 | $ | - | ||||
|
Total unpaid principal balance
|
$ | 150,000 | $ | - | ||||
|
2011
|
2010
|
|||||||
|
Average recorded investment in impaired loans
|
$ | 150,000 | $ | - | ||||
|
Related amount of interest income recognized
|
||||||||
|
for the time the loans were impaired
|
$ | 900 | $ | - | ||||
|
Total reserve on accrued interest income
|
$ | 900 | $ | - | ||||
|
Estimated
|
|||||||||
|
Useful
|
|||||||||
|
Lives
|
2011
|
2010
|
|||||||
|
Computers and equipment
|
3 years
|
$ | 12,539 | $ | 11,025 | ||||
|
Furniture
|
7 years
|
9,430 | 9,430 | ||||||
| 21,969 | 20,455 | ||||||||
|
Less: Accumulated depreciation
|
(8,025 | ) | (2,794 | ) | |||||
| $ | 13,944 | $ | 17,661 | ||||||
|
2011
|
2010
|
|||||||
|
Investment in FOREX NYC - 20% interest
|
$ | - | $ | 200,000 | ||||
|
White label licenses and websites
|
17,560 | 70,239 | ||||||
| $ | 17,560 | $ | 270,239 | |||||
|
2011
|
2010
|
|||||||
|
Current:
|
||||||||
|
APH Note payable and accrued interest
|
$ | - | $ | 1,208,800 | ||||
|
Rasel Note payable and accrued interest
|
135,548 | - | ||||||
|
Cordelia Note payable and accrued interest
|
1,006,944 | - | ||||||
|
Total current notes payable and accrued interest
|
$ | 1,142,492 | $ | 1,208,800 | ||||
|
Long-term:
|
||||||||
|
ATL Note payable and accrued interest
|
- | 448,220 | ||||||
|
Rasel Note payable and accrued interest
|
- | 130,548 | ||||||
|
Total long-term notes payable and accrued interest
|
$ | - | $ | 578,768 | ||||
|
Current
|
||||||||||||
|
period
|
||||||||||||
|
2010
|
changes
|
2011
|
||||||||||
|
Deferrred tax assets:
|
||||||||||||
|
Net operating loss carryforwards
|
$ | 196,000 | $ | 215,000 | $ | 411,000 | ||||||
|
Loan receivable
|
- | 56,000 | 56,000 | |||||||||
|
Accounts payable and accrued expenses
|
- | 39,000 | 39,000 | |||||||||
|
Valuation allowance
|
(196,000 | ) | (310,000 | ) | (506,000 | ) | ||||||
|
Net deferred tax assets
|
$ | - | $ | - | $ | - | ||||||
|
2011
|
2010
|
|||||||
|
Income tax benefit computed at federal statutory rate
|
34 | % | 34 | % | ||||
|
State taxes, net of federal tax benefit
|
6 | % | 6 | % | ||||
|
Valuation allowance
|
(40 | )% | (40 | )% | ||||
|
Effective tax rate
|
0 | % | 0 | % | ||||
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 |
|---|