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
|
43-1965656
|
|
(State
or Other Jurisdiction of
|
(IRS
Employer
|
|
Incorporation
or Organization)
|
Identification
No.)
|
|
5833
West Tropicana Avenue
|
|
|
Las
Vegas, Nevada
|
89103
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
|
Large
accelerated filer
o
|
Accelerated
filer
|
o
|
|
Non-accelerated
filer
o
|
Smaller
reporting company
|
x
|
|
|
·
|
the
continued availability of key
personnel
|
|
|
·
|
consumer
acceptance of franchised operations in the automotive repair
business
|
|
|
·
|
location
and appearance of owned and franchised
outlets
|
|
|
·
|
availability
and cost of qualified automotive
technicians
|
|
|
·
|
ability
to attract and retain qualified technicians, managers and
franchisees
|
|
Page
|
||||
|
PART
I
|
||||
|
Item
1.
|
Business
|
1
|
||
|
Item
1A.
|
Risk
Factors
|
5
|
||
|
Item
1B.
|
Unresolved
Staff Comments
|
7
|
||
|
Item
2.
|
Properties
|
7
|
||
|
Item
3.
|
Legal
Proceedings
|
8
|
||
|
Item
4.
|
[Removed
and Reserved]
|
|
||
|
PART
II
|
||||
|
Item
5.
|
Market
for Registrant’s Common Equity; Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
8
|
||
|
Item
6.
|
Selected
Financial Data
|
8
|
||
|
Item
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
8
|
||
|
Item
7A.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
11
|
||
|
Item
8.
|
Financial
Statements and Supplementary Data
|
11
|
||
|
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
11
|
||
|
Item 9A(T).
|
Controls
and Procedures
|
11
|
||
|
Item
9B.
|
Other
Information
|
12
|
||
|
PART
III
|
||||
|
Item
10.
|
Directors,
Executive Officers and Corporate Governance
|
12
|
||
|
Item
11.
|
Executive
Compensation
|
13
|
||
|
Item
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
13
|
||
|
Item
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
14
|
||
|
Item
14.
|
Principal
Accountant Fees and Services
|
14
|
||
|
|
||||
|
PART
IV
|
||||
|
Item
15.
|
|
Exhibits
and Financial Statement Schedules
|
|
15
|
|
Year Ended March 31,
|
||||||||||||
|
2010
|
2009
|
2008
|
||||||||||
|
Assets:
|
||||||||||||
|
Company
Operated Facilities
|
$ | 2,743,909 | $ | 2,702,170 | $ | 2,441,105 | ||||||
|
Franchise
Operations
|
- | - | - | |||||||||
|
Total
|
$ | 2,743,909 | $ | 2,702,170 | $ | 2,441,105 | ||||||
|
Net
Revenues:
|
||||||||||||
|
Company
Operated Facilities
|
$ | 4,633,994 | $ | 4,978,456 | $ | 4,348,759 | ||||||
|
Franchise
Operations
|
$ | 175,000 | - | - | ||||||||
|
Total
|
$ | 4,808,994 | $ | 4,978,456 | $ | 4,348,759 | ||||||
|
Gross
Profits:
|
||||||||||||
|
Company
Operated Facilities
|
$ | 353,165 | $ | 252,192 | $ | 542,969 | ||||||
|
Franchise
Operations
|
$ | 172,250 | - | - | ||||||||
|
Total
|
$ | 525,415 | $ | 252,192 | $ | 542,969 | ||||||
|
Net
Income (Loss)
|
$ | (282,141 | ) | $ | (1,442,963 | ) | $ | 9,797 | ||||
|
Pro
Forma Income Tax Expenses
|
- | - | $ | 1,470 | ||||||||
|
Pro
Forma Net Income (Loss)
|
$ | (282,141 | ) | $ | (1,442,963 | ) | $ | 9,327 | ||||
|
Weighted
Average Shares Outstanding
|
29,726,353 | 29,202,110 | 26,000,000 | |||||||||
|
Earnings
(Loss) Per Share
|
$ | (0.01 | ) | $ | (0.05 | ) | $ | (0.00 | ) | |||
|
|
·
|
site
selection assistance and planning
|
|
|
·
|
operation
training
|
|
|
·
|
recruiting
and hiring assistance
|
|
|
·
|
grand
opening and continued advertising
assistance
|
|
|
·
|
updates
to the management software application and operating manual and other
bulletins and materials
|
|
|
·
|
assistance
in developing and operating a full service aftermarket service and repair
facility
|
|
|
·
|
Service
operations of new car dealerships. These outlets provide
aftermarket services under factory warranty and extended service policies
and to purchasers that are not sensitive to the higher cost of factory
parts and dealership labor rates.
|
|
|
·
|
National
and local automobile aftermarket parts and accessory retailers like
WalMart, NTB, AutoZone, and Pep Boys. These outlets focus
primarily on the retail sale of parts and accessories but also provide
general aftermarket maintenance and repair services to
customers.
|
|
|
·
|
National
and local specialty shops and franchises like Lube Stop, Brake Check,
Aamco and Meineke. These outlets primarily serve customers with
specific automotive problems. They may also provide general
aftermarket maintenance and repair services but do not always have the
capability to diagnose and repair problems outside of their particular
expertise.
|
|
|
·
|
Locally
owned and operated service centers. These outlets provide the
bulk of aftermarket maintenance and repair services for owners but usually
have only one location and draw the majority of their customers from
within a few miles of their
facility.
|
|
Location
|
Total Square Feet
|
Service
Bays
|
Owned or Lease
Expiration Date
|
|||
|
5833
West Tropicana Avenue
Las
Vegas, Nevada 89103
(“Tropicana”)
|
2,900
|
5
|
Owned
|
|||
|
3665
South Durango
Las
Vegas, Nevada 89147
(“Durango”)
|
2,100
|
4
|
April
2011
|
|||
|
4430
North Decatur
Las
Vegas, Nevada 89031
(“Decatur”)
|
3,000
|
6
|
March
2012
|
|||
|
704
South Boulder Highway
Henderson,
Nevada 89015
(“Henderson”)
|
3,000
|
6
|
July
2012
|
|||
|
500
South Buffalo
Las
Vegas, Nevada 89145
(“Buffalo”)
|
3,000
|
6
|
July
2012
|
|||
|
8550
West Sahara Avenue
Las
Vegas, Nevada 89117
(“Sahara”)
|
3,800
|
7
|
March
2013
|
|||
|
2640
Sunridge Heights Parkway
Henderson,
Nevada 89052
(“Green
Valley”)
|
4,200
|
9
|
March
2012
|
|
Name
|
Age
|
Position
|
||
|
Michael
R. Murphy
|
54
|
President,
Director
|
||
|
Tracy
Maurstad
|
|
48
|
|
Secretary,
Treasurer and Director
|
|
SUMMARY COMPENSATION TABLE
|
||||||||||||||||||
|
Name and Principal Position
|
Year
|
Salary ($)
|
Bonus($)
|
All Other
Compensation ($)
(1)
|
Total ($)
(1)
|
|||||||||||||
|
Mike
Murphy
|
2010
|
$ | 115,183 | - | - | $ | 115,183 | |||||||||||
|
President
|
2009
|
$ | 123,183 | - | - | $ | 123,183 | |||||||||||
|
|
(1)
|
Does
not include perquisites and other personal benefits or property unless the
aggregate amount of such compensation is $10,000 or
more.
|
|
Name and Address of Beneficial
Owner
|
Title or Group
|
Amount and
Nature of
Beneficial
Ownership
(1)
|
Percent of Class
(2)
|
|||||||
|
Thomas
E. Kubik
|
5%
Stockholder
|
10,920,000 | 36.6 | % | ||||||
|
Michael
R. Murphy
|
President
and Director
|
15,080,000 |
(3)
|
50.5 | % | |||||
|
Tracy
Maurstad
|
Secretary,
Treasurer and Director
|
15,080,000 |
(3)
|
50.5 | % | |||||
|
All
Directors and Executive Officers as a group
|
15,080,000 | 50.5 | % | |||||||
|
|
(1)
|
As
of May 31, 2010, there were 29,847,100 shares of our common stock
outstanding. The number of shares of common stock owned are
those “beneficially owned” as determined under the rules of the SEC,
including any shares of common stock as to which a person has sole or
shared voting or investment power and any shares of common stock which the
person has the right to acquire within 60 days through the exercise of any
option, warrant or right. More than one person may be deemed to be a
beneficial owner of the same
securities.
|
|
|
(2)
|
The
percentage of beneficial ownership by any person as of a particular date
is calculated by dividing the number of shares beneficially owned by such
person, which includes the number of shares as to which such person has
the right to acquire voting or investment power within 60 days, by the sum
of the number of shares outstanding as of such date plus the number of
shares as to which such person has the right to acquire voting or
investment power within 60 days. Consequently, the denominator
used for calculating such percentage may be different for each beneficial
owner. As of May 31, 2010, no person was entitled to acquire
shares of our common stock within 60
days.
|
|
|
(3)
|
Michael
R. Murphy and Tracy Maurstad are married and 15,080,000 shares of our
common stock owned of record by Michael R. Murphy are beneficially owned
by Michael R. Murphy, directly, and by Tracy Maurstad,
indirectly.
|
|
Year Ended March 31,
|
||||||||
|
Description of Fees
|
2010
|
2009
|
||||||
|
Audit
Fees
|
$ | 17,500 | $ | 20,000 | ||||
|
Non-Audit
Fees
|
- | - | ||||||
|
Tax
fees
|
- | - | ||||||
|
All
Other Fees
|
- | - | ||||||
|
Report
of Independent Accountant dated as of June 29, 2010
|
F-1
|
|
|
Balance
Sheets as of March 31, 2010, and March 31, 2009
|
F-2
|
|
|
Statements
of Operations for the years ended March 31, 2010, and March 31,
200
|
F-3
|
|
|
Statement
of Stockholders’ Equity (Deficit) for the years ended March 31, 2010, and
March 31, 2009
|
F-4
|
|
|
Statements
of Cash Flows for the years ended March 31, 2010, and March 31,
2009
|
F-5
|
|
|
Notes
to Financial Statements as of March 31, 2010, and March 31, 2009, and for
the years then ended
|
F-6
|
|
Exhibit No.
|
Description
|
||
|
3.1
|
Amended
and Restated Articles of Incorporation of MK Automotive, Inc., dated April
1, 2008 (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
3.2
|
Amended
and Restated Bylaws of MK Automotive, Inc., dated as of March 27, 2008
(incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
4.1
|
Form
of MK Automotive, Inc. Certificate of Common Stock, $.001 par value per
share (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.1
|
Commercial
Lease, dated April 1, 2008, between MK Automotive, Inc. and Robbie Handal
or his designee relating to 500 Buffalo, Las Vegas, Nevada (incorporated
by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.2
|
Commercial
Lease, dated March 15, 2007, between MK Automotive, Inc. and Robert Handal
or his designee relating to 4430 North Decatur, Las Vegas, Nevada
(incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.3
|
Commercial
Lease, dated November 11, 2005, between MK Automotive, Inc. and Robbie
Handal or his designee relating to 8550 W. Sahara, Las Vegas, Nevada
(incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.4
|
Shopping
Center Lease, dated May 1, 2009, between MK Automotive, Inc. and DMEP
Global Plaza West, LLC & DMEP Global Plaza West 1-8, LLC relating to
3665 S. Durango, Las Vegas, Nevada (incorporated by reference to the
Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.5
|
Shopping
Center Lease, dated April 27, 1999, between Drews Auto, Inc. and Southrim
Properties, LLC relating to 700 South Boulder Highway, Henderson, Nevada,
together with Second Amendment to Shopping Center Lease, dated May 15,
2009, between Kaufman Boulder Marketplace (as successor to Southrim
Properties, LLC) and MK Automotive, Inc. as successor to Drews Auto, Inc.
(incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.6
|
Commercial
Lease, dated March 15, 2007, between MK Automotive, Inc. and Robert Handal
or his designee relating to 2640 Sunridge Heights Parkway, Henderson,
Nevada (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.7
|
Promissory
Note, dated December 23, 2005, in the original principal amount of
$500,000 payable to First Choice Bank, as amended (incorporated by
reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.8
|
Promissory
Note, dated May 7, 2007, in the original principal amount of $200,000
payable to First Choice Bank, as amended (incorporated by reference to the
Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.9
|
Promissory
Note, dated April 1, 2008, in the original principal amount of $300,000
payable to Robbie Handal (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.10
|
Amended
Contract for Services, dated October 16, 2008, between MK Automotive, Inc.
and GoPublicToday.com, Inc. (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.11
|
Consulting
Services Agreement, dated April 2, 2008, between MK Automotive, Inc. and
Bobby Vavla (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.12
|
Asset
Purchase Agreement, dated April 1, 2008, between MK Automotive, Inc. and
Robert Handal (incorporated by reference to the Company
’
s Form 10
filed on March 22, 2010).
|
||
|
10.13
|
Business
Equity Purchase Agreement, dated February 16, 2010, between MK Automotive,
Inc. and Romulo Roderiques
(incorporated
by reference to the Company’s Form 10/A filed on May 4,
2010).
|
||
|
10.14
|
Area
Developer Agreement, dated November 16, 2009, between MK Automotive, Inc.
and Henry Antolak (incorporated by reference to the Company’s Form 10/A
filed on May 4, 2010).
|
||
|
10.15
|
Franchise
Agreement, dated February 16, 2010, between MK Automotive, Inc. and R
& R Auto, Inc. (incorporated by reference to the Company’s Form 10/A
filed on May 4, 2010).
|
||
|
10.16
|
Franchise
Agreement dated November 17, 2009, between MK Automotive, Inc. and AZ
Development L.L.C. (incorporated by reference to the Company’s Form 10/A
filed on May 4, 2010).
|
||
|
10.17
|
Promissory
Note, dated May 7, 2007, in the original principal amount of $1,120,000,
payable to First Choice Bank (incorporated by reference to the Company’s
Form 10/A filed on May 4, 2010).
|
||
|
31.1*
|
Certification
of our Principal Executive Officer, under Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
|
31.2*
|
Certification
of our Principal Financial Officer, under Section 302 of the
Sarbanes-Oxley Act of 2002.
|
||
|
32.1*
|
|
Certification
under Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
|
Date: June
30, 2010
|
MK
AUTOMOTIVE, INC.
|
|
|
By:
|
/s/
Michael R. Murphy
|
|
|
Michael
R. Murphy
|
||
|
President
and Chief Executive
Officer
|
||
|
Signature
|
Title
|
Date
|
||
|
/s/
Michael R. Murphy
|
President,
Chief Executive Officer and Director
|
June
29, 2010
|
||
|
(Principal
Executive Officer)
|
||||
|
Michael
R. Murphy
|
||||
|
/s/
Tracy Maurstad
|
Treasurer,
Chief Financial Officer and Director
|
June
29, 2010
|
||
|
(Principal
Financial Officer) (Principal Accounting Officer)
|
||||
|
Tracy
Maurstad
|
|
2010
|
2009
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
|
$ | 111,658 | $ | 68,291 | ||||
|
Accounts
receivable
|
28,088 | 35,605 | ||||||
|
Prepaid
expenses and other current assets
|
35,432 | 13,457 | ||||||
|
Total
current assets
|
175,178 | 117,353 | ||||||
|
PROPERTY
AND EQUIPMENT
|
||||||||
|
Building
|
480,620 | 480,620 | ||||||
|
Furniture,
fixtures and equipment
|
158,079 | 158,079 | ||||||
| 638,699 | 638,699 | |||||||
|
Less
- accumulated depreciation
|
(207,727 | ) | (191,641 | ) | ||||
| 430,972 | 447,058 | |||||||
|
Land
|
919,380 | 919,380 | ||||||
| 1,350,352 | 1,366,438 | |||||||
|
GOODWILL
|
1,218,379 | 1,218,379 | ||||||
|
Total
assets
|
$ | 2,743,909 | $ | 2,702,170 | ||||
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
|
CURRENT
LIABILITIES
|
||||||||
|
Accounts
payable - trade
|
$ | 181,032 | $ | 136,969 | ||||
|
Accrued
expenses and other current liabilities
|
209,325 | 229,512 | ||||||
|
Accrued
interest - related party
|
214,256 | 190,359 | ||||||
|
Line
of credit
|
103,288 | 92,594 | ||||||
|
Advances
from shareholders
|
244,157 | 269,157 | ||||||
|
Current
portion of long-term debt - related party
|
103,062 | 141,276 | ||||||
|
Current
portion of long-term debt - third party
|
423,676 | 99,330 | ||||||
|
Total
Current Liabilities
|
1,478,796 | 1,159,197 | ||||||
|
LONG-TERM
LIABILITIES
|
||||||||
|
Long-term
debt - third party, net of current portion
|
1,273,985 | 1,573,543 | ||||||
|
Long-term
debt - related party, net of current portion
|
201,573 | 282,056 | ||||||
|
Total
Liabilities
|
2,954,354 | 3,014,796 | ||||||
|
STOCKHOLDERS'
DEFICIT
|
||||||||
|
Common
stock, $0.001 par value, 50,000,000 shares authorized;
29,847,100
|
||||||||
|
and
29,635,000 shares issued and outstanding
|
29,847 | 29,635 | ||||||
|
Additional
paid in capital
|
1,935,784 | 1,551,674 | ||||||
|
Accumulated
deficit
|
(2,176,076 | ) | (1,893,935 | ) | ||||
|
Total
stockholders' deficit
|
(210,445 | ) | (312,626 | ) | ||||
|
Total
liabilities and stockholders' deficit
|
$ | 2,743,909 | $ | 2,702,170 | ||||
|
2010
|
2009
|
|||||||
|
Net
Sales
|
$ | 4,808,994 | $ | 4,978,456 | ||||
|
Cost
of Goods Sold
|
4,283,579 | 4,726,264 | ||||||
|
Gross
Profit
|
525,415 | 252,192 | ||||||
|
Selling,
general and administrative expenses
|
||||||||
|
Salaries,
wages and employee benefits
|
126,816 | 143,510 | ||||||
|
Advertising
|
62,980 | 101,512 | ||||||
|
Bank
charges
|
73,749 | 69,921 | ||||||
|
Professional
fees
|
327,414 | 1,163,049 | ||||||
|
Bad
debt
|
11,390 | 15,580 | ||||||
| 602,081 | 1,493,572 | |||||||
|
Loss
from operations
|
(76,666 | ) | (1,241,380 | ) | ||||
|
Other
expense
|
||||||||
|
Interest
expense
|
205,475 | 201,583 | ||||||
|
Net
loss
|
(282,141 | ) | (1,442,963 | ) | ||||
|
Basic
and diluted earnings (loss) per share
|
(0.01 | ) | (0.05 | ) | ||||
|
Weighted
average shares outstanding
|
29,726,353 | 29,202,110 | ||||||
|
Additional
|
||||||||||||||||||||
|
Capital
Stock
|
Paid-in
|
Accumulated
|
||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Total
|
||||||||||||||||
|
Balance,
March 31, 2008
|
26,000,000 | 26,000 | 34,106 | (450,972 | ) | (390,866 | ) | |||||||||||||
|
Stock
issued for cash
|
750,000 | 750 | 374,250 | - | 375,000 | |||||||||||||||
|
Stock
issued for services
|
2,885,000 | 2,885 | 1,143,318 | - | 1,146,203 | |||||||||||||||
|
Net
loss for the year
|
(1,442,963 | ) | (1,442,963 | ) | ||||||||||||||||
|
Balance,
March 31, 2009
|
29,635,000 | 29,635 | 1,551,674 | (1,893,935 | ) | (312,626 | ) | |||||||||||||
|
Stock
issued for cash
|
212,100 | 212 | 161,888 | 162,100 | ||||||||||||||||
|
Share-based
compensation
|
- | - | 222,222 | 222,222 | ||||||||||||||||
|
Net
loss for the year
|
(282,141 | ) | (282,141 | ) | ||||||||||||||||
|
Balance,
March 31, 2010
|
29,847,100 | 29,847 | 1,935,784 | (2,176,076 | ) | (210,445 | ) | |||||||||||||
|
2010
|
2009
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net
loss
|
$ | (282,141 | ) | $ | (1,442,963 | ) | ||
|
Adjustments
to reconcile net loss to net cash from operating
activities::
|
||||||||
|
Stock-based
compensation
|
222,222 | 1,146,203 | ||||||
|
Depreciation
|
16,086 | 35,763 | ||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable
|
7,517 | (2,948 | ) | |||||
|
Prepaid
expenses and other current assets
|
(21,975 | ) | (805 | ) | ||||
|
Accounts
payable - trade
|
44,061 | (26,174 | ) | |||||
|
Accrued
expenses and other current liabilities
|
3,712 | 100,450 | ||||||
|
Net
cash used in operating activities
|
(10,518 | ) | (190,474 | ) | ||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Advances
from shareholders
|
- | 25,000 | ||||||
|
Payment
of advances from shareholders
|
(25,000 | ) | (75,000 | ) | ||||
|
Proceeds
from (payments on) line of credit, net
|
10,693 | (2,238 | ) | |||||
|
Proceeds
from long-term debt
|
50,000 | - | ||||||
|
Repayments
of long-term debt
|
(143,908 | ) | (139,213 | ) | ||||
|
Sale
of common stock
|
162,100 | 375,000 | ||||||
|
Net
cash provided by financing activities
|
53,885 | 183,549 | ||||||
|
NET
INCREASE (DECREASE) IN CASH
|
43,367 | (6,925 | ) | |||||
|
CASH
AT BEGINNING OF PERIOD
|
68,291 | 75,216 | ||||||
|
CASH
AT END OF PERIOD
|
$ | 111,658 | $ | 68,291 | ||||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Cash
paid during the year for interest
|
$ | 187,413 | $ | 179,398 | ||||
|
Income
taxes paid
|
- | - | ||||||
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING ACTIVITIES
|
||||||||
|
Acquisition
of business through issuance of debt
|
- | $ | 300,000 | |||||
|
2010
|
2009
|
|||||||
|
Note
payable to a bank, with interest-only payment at the 3-year U.S. Treasury
Note rate plus 2.5% maturing on July 23, 2010; secured by accounts
receivable and other assets. The Company expects to
refinance this note at maturity to extend the due date beyond one
year
|
$ | 383,363 | $ | 383,363 | ||||
|
Note
payable to a bank, with 86 remaining principal and interest payments of
$8,359 and a balloon payment of $901,254 on May 7, 2017, with interest at
the 5-year U.S. Treasury Note rate plus 2.75%; secured by certain real
property and accounts receivable.
|
1,072,602 | 1,089,510 | ||||||
|
Note
payable to a bank, with interest-only payments at 7.5% through October
2009, then 54 monthly principal and interest payments of $2,899 with
interest at 7.5%, then 37 monthly payments of $2,774 ending on May 7, 2017
maturity date, with interest at the 5-year U.S. Treasury Note rate plus
2.75%; secured by a 2
nd
mortgage on real property and accounts receivable.
|
191,696 | 200,000 | ||||||
|
Note
payable to an unrelated individual with interest at 5%; maturing August 1,
2014; accrued interest and principal payable at the maturity
date
|
50,000 | - | ||||||
|
Related
party loans (see Note 4)
|
548,792 | 423,332 | ||||||
| 2,246,453 | 2,096,205 | |||||||
|
Less
– current maturities
|
(770,895 | ) | (240,606 | ) | ||||
| $ | 1,475,558 | $ | 1,855,599 | |||||
|
2011
|
$ | 770,895 | ||
|
2012
|
84,960 | |||
|
2013
|
93,417 | |||
|
2014
|
102,018 | |||
|
2015
|
162,180 | |||
|
Thereafter
|
1,032,983 | |||
| $ | 2,246,453 |
|
March
31, 2010
|
March
31, 2009
|
|||||||
|
Statutory
Tax Rate
|
34 | % | 34 | % | ||||
|
Deferred
Tax Asset
|
$ | 20,067 | $ | 100,000 | ||||
|
Valuation
Allowance
|
$ | (20,067 | ) | $ | (100,000 | ) | ||
|
Net
Deferred Tax Asset
|
$ | — | $ | — | ||||
|
2011
|
$ | 614,920 | ||
|
2012
|
551,869 | |||
|
2013
|
444,351 | |||
|
2014
|
159,062 | |||
|
2015
|
139,113 | |||
|
Later
years
|
720,409 |
|
Number
|
Description
|
|
|
31.1
|
Certification
of our President and Chief Executive Officer, under Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification
of our Principal Financial Officer, under Section 302 of the
Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification
of our President and Chief Executive Officer, and Principal Financial
Officer, under Section 906 of the Sarbanes-Oxley Act of
2002.
|
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 |
|---|