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.
|
(Mark
One)
|
|
|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the quarterly period ended: September 30,
2010
|
|
|
Or
|
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
Nevada
|
20-5150818
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(I.R.S.
Employer Identification
No.)
|
|
¨
Large accelerated
filer
|
¨
Accelerated
filer
|
|
¨
Non-accelerated
filer
|
x
Small
reporting company
|
|
Class
|
Outstanding
shares as of November 22, 2010
|
|
Common
Stock, $0.001 par
value
|
70,777,862
|
|
INDEX
|
Page
|
|
PART 1-FINANCIAL
INFORMATION
|
3
|
|
Item 1. Financial
Statements
|
3
|
|
Balance
Sheets as of September 30, 2010 (unaudited) and December 31,
2009
|
F-2
|
|
Statements
of Operations (unaudited) for the three and nine months ended September
30, 2010 and September 30, 2009.
|
F-3
|
|
Statements
of Cash Flows (unaudited) for the nine months ended September 30, 2010 and
September 30, 2009.
|
F-4
|
|
Statement
of Stockholder’s Equity (Deficit) for the year ended December 31, 2009 and
the nine months ended September 30, 2010 (unaudited)
|
F-5
|
|
Notes
to Financial Statements
|
F-6
|
|
Item 2. Management’s Discussion and
Analysis of Financial Condition and Results of
Operations
|
4
|
|
Item 3. Quantitative and Qualitative
Disclosures about Market Risk
|
6
|
|
Item 4. Control and
Procedures
|
6
|
|
PART II-OTHER INFORMATION
|
7
|
|
Item 1. Legal
Proceedings
|
7
|
|
Item 1A. Risk
Factors
|
8
|
|
Item 2. Unregistered Sales of Equity
Securities and Use of Proceeds
|
10
|
|
Item 6. Exhibits
|
10
|
|
SIGNATURES
|
11
|
|
PAGE
|
|
|
BALANCE
SHEETS
|
F-2
|
|
STATEMENTS
OF OPERATIONS
|
F-3
|
|
STATEMENTS
OF CASH FLOWS
|
F-4
|
|
STATEMENTS
OF STOCKHOLDERS EQUITY
|
F-5
|
|
FOOTNOTES
TO FINANCIAL STATEMENTS
|
F-6
|
|
As
of
|
||||||||
|
September
30, 2010
|
December
31, 2009
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
|
$ | 42,489 | $ | 5,748 | ||||
|
Accounts
receivable
|
- | 17,171 | ||||||
|
Total
current assets
|
42,489 | 22,919 | ||||||
|
Property
and Equipment:
|
||||||||
|
Computer
equipment, computer software and furniture, net
|
12,199 | 14,433 | ||||||
|
Software
license and website development, net
|
115,332 | 138,383 | ||||||
|
Total
property and equipment
|
127,531 | 152,816 | ||||||
|
Other
Assets:
|
||||||||
|
Deposits
|
6,837 | 6,820 | ||||||
|
WebSafety
Technology, net
|
1,881,877 | 2,587,580 | ||||||
|
Total
other assets
|
1,888,714 | 2,594,400 | ||||||
| $ | 2,058,734 | $ | 2,770,135 | |||||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable
|
$ | 266,578 | $ | 152,359 | ||||
|
Accrued
expense
|
43,193 | 13,868 | ||||||
|
Deferred
revenue
|
20,591 | 114,740 | ||||||
|
Shareholder
Loan
|
380,999 | 81,374 | ||||||
|
Liability
to issue shares
|
150,762 | 103,120 | ||||||
|
Total
current liabilities
|
862,123 | 465,461 | ||||||
|
Stockholders'
equity:
|
||||||||
|
Preferred
stock; $.001 par value, 25,000,000 shares
authorized, 2,863,335 and
4,230,002 shares issued and
outstanding
respectively
|
2,863 | 4,230 | ||||||
|
Common
stock; $.001 par value, 300,000,000 shares
authorized, 68,477,860
and 54,895,714 shares issued and outstanding,
respectively
|
68,478 | 54,896 | ||||||
|
Additional
paid in capital
|
6,562,557 | 4,817,805 | ||||||
|
Deficit
accumulated
|
(5,437,287 | ) | (2,572,257 | ) | ||||
|
Total
stockholders' equity
|
1,196,611 | 2,304,674 | ||||||
| $ | 2,058,734 | $ | 2,770,135 | |||||
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
|
For
The Three Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
Revenue
|
$ | 119,779 | $ | 4,788 | $ | 242,269 | $ | 4,788 | ||||||||
|
Cost
of goods sold
|
(50,127 | ) | - | (108,269 | ) | |||||||||||
|
Gross
margin
|
69,652 | 4,788 | 134,000 | 4,788 | ||||||||||||
|
Operating
expenses:
|
||||||||||||||||
|
General
and administrative expenses
|
975,184 | 368,354 | 2,245,369 | 697,903 | ||||||||||||
|
Impairment
loss
|
- | 300,000 | - | 300,000 | ||||||||||||
|
Research
& Development
|
- | - | 2,500 | - | ||||||||||||
|
Depreciation
and amortization expense
|
248,847 | 588 | 746,253 | 588 | ||||||||||||
|
Total
operating expenses
|
1,224,031 | 668,942 | 2,994,122 | 998,491 | ||||||||||||
|
(Loss)
from operations
|
(1,154,379 | ) | (664,154 | ) | (2,860,122 | ) | (993,703 | ) | ||||||||
|
Other
income (expense):
|
||||||||||||||||
|
Loss
on option acquire
|
- | - | - | (245,000 | ) | |||||||||||
|
Interest
expense
|
(4,908 | ) | - | (4,908 | ) | - | ||||||||||
|
Total
other income (expense)
|
(4,908 | ) | - | (4,908 | ) | (245,000 | ) | |||||||||
|
(Loss)
before provision for income taxes
|
(1,159,287 | ) | (664,154 | ) | (2,865,030 | ) | (1,238,703 | ) | ||||||||
|
Provision
for income taxes
|
- | |||||||||||||||
|
|
||||||||||||||||
|
Net
(loss)
|
$ | (1,159,287 | ) | $ | (664,154 | ) | $ | (2,865,030 | ) | $ | (1,238,703 | ) | ||||
|
Basic
and diluted loss per share
|
$ | (0.017 | ) | $ | (0.022 | ) | $ | (0.045 | ) | $ | (0.050 | ) | ||||
|
Basic
and diluted weighted average
common shares
outstanding
|
67,107,250 | 30,065,714 | 63,216,245 | 24,917,017 | ||||||||||||
|
(Unaudited)
|
||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2010
|
2009
|
|||||||
|
Operating
activities:
|
||||||||
|
Net
loss
|
$ | (2,865,030 | ) | $ | (1,238,703 | ) | ||
|
Adjustments
to reconcile net loss to
net cash used in operating
activities:
|
||||||||
|
Depreciation
and amortization expense
|
746,253 | 588 | ||||||
|
Stock
issued for services
|
989,542 | 36,583 | ||||||
|
Impairment
charge for WQN License
|
- | 300,000 | ||||||
|
Loss
on option expiration
|
- | 245,000 | ||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Decrease
(increase) in accounts receivable
|
17,171 | (4,625 | ) | |||||
|
Decrease in
prepaid expense
|
- | 7,137 | ||||||
|
Decrease
in subscriptions receivable
|
- | 200 | ||||||
|
Decrease
in advance to shareholder
|
- | (1,104 | ) | |||||
|
Increase
in deposit
|
(17 | ) | (2,297 | ) | ||||
|
Increase in
accounts payable
|
114,219 | 38,636 | ||||||
|
Decrease in
deferred revenue
|
(94,149 | ) | 41,372 | |||||
|
Increase
in Liability to Issue Shares
|
47,642 | - | ||||||
|
Increase
in accrued expense
|
29,325 | 13,818 | ||||||
|
Net
cash (used in) operating activities
|
(1,015,044 | ) | (563,395 | ) | ||||
|
Investing
activities:
|
||||||||
|
Purchase
of long term assets
|
(15,265 | ) | (134,528 | ) | ||||
|
Increase
(decrease) investment in option to acquire
|
- | (150,000 | ) | |||||
|
Net
cash (used in) investing activities
|
(15,265 | ) | (284,528 | ) | ||||
|
Financing
activities:
|
||||||||
|
Proceeds
from borrowing
|
100,000 | - | ||||||
|
Proceeds
of advances from shareholders
|
299,625 | - | ||||||
|
Proceeds
from stock sales
|
667,425 | 744,000 | ||||||
|
Net
cash provided by financing activities
|
1,067,050 | 744,000 | ||||||
|
Net
changes in cash
|
36,741 | (103,923 | ) | |||||
|
Cash,
beginning of year
|
5,748 | 224,269 | ||||||
|
Cash,
end of period
|
$ | 42,489 | $ | 120,346 | ||||
|
Cash
paid during the period for:
|
||||||||
|
Interest
paid
|
- | 90 | ||||||
|
Tax
paid
|
- | - | ||||||
|
Non
Cash Investing and Financing Activities:
|
||||||||
|
Issuance
of common stock for services
|
$ | 289,919 | $ | 32,500 | ||||
|
Voluntary
conversion of shareholders advance to pain in Capital
|
$ | - | $ | - | ||||
|
Common
stock issued for equipment
|
$ | - | $ | - | ||||
|
Additional
|
Total
|
|||||||||||||||||||||||||||||||
|
Preferred
Stock
|
Common
Stock
|
Subscription
|
Paid-in
|
Accumulated
|
Stockholders'
|
|||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Receivable
|
Capital
|
(Deficit)
|
Equity
(Deficit)
|
|||||||||||||||||||||||||
|
Balances
December 31, 2008
|
3,833,335 | $ | 3,833 | 22,300,000 | $ | 22,300 | $ | (200 | ) | $ | 1,357,967 | $ | (644,808 | ) | $ | 739,092 | ||||||||||||||||
|
Subscription
receivable paid
|
200 | 200 | ||||||||||||||||||||||||||||||
|
Issuance
of preferred stock for cash
|
||||||||||||||||||||||||||||||||
|
May
8, 2009 one issuance at $0.30
|
133,334 | 134 | 39,866 | 40,000 | ||||||||||||||||||||||||||||
|
May
11, 2009 one issuance at $0.30
|
56,667 | 57 | 16,943 | 17,000 | ||||||||||||||||||||||||||||
|
June
4, 2009 four issuances at $0.30
|
40,000 | 40 | 11,960 | 12,000 | ||||||||||||||||||||||||||||
|
Issuance
of preferred stock for cash
|
||||||||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.30
|
166,666 | 167 | 49,833 | 50,000 | ||||||||||||||||||||||||||||
|
Issuance
of common stock for services
|
||||||||||||||||||||||||||||||||
|
July
9, 2009 one issuance at $0.01
|
1,800,000 | $ | 1,800 | 16,200 | 18,000 | |||||||||||||||||||||||||||
|
July
9, 2009 one issuance at $0.01
|
1,000,000 | $ | 1,000 | 9,000 | 10,000 | |||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.001
|
1,000,000 | $ | 1,000 | - | 1,000 | |||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.35
|
10,000 | $ | 10 | 3,490 | 3,500 | |||||||||||||||||||||||||||
|
Issuance
of common stock for WebSafety Technology:
|
||||||||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.001
|
27,000,000 | $ | 27,000 | 2,673,000 | 2,700,000 | |||||||||||||||||||||||||||
|
Issuance
of common stock for cash
|
||||||||||||||||||||||||||||||||
|
August
31, 2009 one issuance at $0.35
|
1,000,000 | $ | 1,000 | 349,000 | 350,000 | |||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.35
|
100,000 | $ | 100 | 34,900 | 35,000 | |||||||||||||||||||||||||||
|
September
14, 2009 one issuance at $0.35
|
142,857 | $ | 143 | 49,857 | 50,000 | |||||||||||||||||||||||||||
|
October
5, 2009 one issuance at $0.35
|
542,857 | $ | 543 | 189,457 | 190,000 | |||||||||||||||||||||||||||
|
Stock
Compensation Expense
|
16,331 | 16,331 | ||||||||||||||||||||||||||||||
|
Net
loss for the period ended December 31, 2009
|
(1,927,449 | ) | (1,927,449 | ) | ||||||||||||||||||||||||||||
|
Balances
December 31, 2009
|
4,230,002 | $ | 4,230 | 54,895,714 | $ | 54,896 | $ | - |
$
|
4,817,805 | $ | (2,572,257 | ) | $ | 2,304,674 | |||||||||||||||||
|
Issuance
of common stock for cash
|
||||||||||||||||||||||||||||||||
|
January
6, 2010 one issuance at $0.45
|
100,000 |
$
|
100 | 44,900 | 45,000 | |||||||||||||||||||||||||||
|
January
27, 2010 one issuance at $0.043
|
1,600,000 |
$
|
1,600 | 68,400 | 70,000 | |||||||||||||||||||||||||||
|
March
9, 2010 one issuance at $0.05
|
400,000 |
$
|
400 | 19,600 | 20,000 | |||||||||||||||||||||||||||
|
March
9, 2010 one issuance at $0.045
|
33,333 |
$
|
33 | 14,967 | 15,000 | |||||||||||||||||||||||||||
|
March
9, 2010 one issuance at $0.045
|
23,000 |
$
|
23 | 10,327 | 10,350 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance
of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
January
6, 2010 one issuance at $0.04
|
100,000 | $ | 100 | 3,900 | 4,000 | |||||||||||||||||||||||||||
|
January
6, 2010 one issuance at $0.04
|
200,000 | $ | 200 | 7,800 | 8,000 | |||||||||||||||||||||||||||
|
January
6, 2010 one issuance at $0.04
|
28,000 | $ | 28 | 1,092 | 1,120 | |||||||||||||||||||||||||||
|
March
17, 2010 one issuance at $0.025
|
7,000,000 | $ | 7,000 | 168,000 | 175,000 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Stock
Compensation Expense
|
128,911 | 128,911 | ||||||||||||||||||||||||||||||
|
Net
loss for the period ended March 31, 2010
|
(849,604 | ) | (849,604 | ) | ||||||||||||||||||||||||||||
|
Balances
March 31, 2010
|
4,230,002 | $ | 4,230 | 64,380,047 | $ | 64,380 | $ | - | $ | 5,285,702 | $ | (3,421,861 | ) | $ | 1,932,451 | |||||||||||||||||
|
Issuance
of common stock for cash
|
||||||||||||||||||||||||||||||||
|
April
5, 2010 one issuance at $0.45
|
26,500 | $ | 27 | 11,898 | 11,925 | |||||||||||||||||||||||||||
|
April
5, 2010 one issuance at $0.45
|
155,400 | $ | 155 | 69,775 | 69,930 | |||||||||||||||||||||||||||
|
April
5, 2010 one issuance at $0.45
|
22,222 | $ | 22 | 9,978 | 10,000 | |||||||||||||||||||||||||||
|
June
2, 2010 one issuance at $0.45
|
50,000 | $ | 50 | 22,450 | 22,500 | |||||||||||||||||||||||||||
|
June
18, 2010 one issuance at $0.45
|
534,192 | $ | 534 | 239,852 | 240,386 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance
of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
June
2, 2010 one issuance at $0.45
|
15,000 | $ | 15 | 6,735 | 6,750 | |||||||||||||||||||||||||||
|
June
2, 2010 one issuance at $0.45
|
4,522 | $ | 5 | 2,030 | 2,035 | |||||||||||||||||||||||||||
|
June
2, 2010 one issuance at $0.45
|
55,555 | $ | 56 | 24,944 | 25,000 | |||||||||||||||||||||||||||
|
June
18, 2010 one issuance at $0.45
|
200,000 | $ | 200 | 89,800 | 90,000 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Conversion
of preferred shares to common shares at 1.25 to 1
|
(1,000,000 | ) | (1,000 | ) | 1,250,000 | $ | 1,250 | (250 | ) | - | ||||||||||||||||||||||
|
Issuance
of common stock to adjust issue price
|
11,111 | $ | 11 | 4,989 | 5,000 | |||||||||||||||||||||||||||
|
Stock
Compensation Expense
|
128,910 | 128,910 | ||||||||||||||||||||||||||||||
|
Net
loss for the period ended June 30, 2010
|
(856,139 | ) | (856,139 | ) | ||||||||||||||||||||||||||||
|
Balances
June 30, 2010
|
3,230,002 | $ | 3,230 | 66,704,549 | $ | 66,705 | $ | - | $ | 5,896,813 | $ | (4,278,000 | ) | $ | 1,688,748 | |||||||||||||||||
|
Issuance
of common stock for cash
|
||||||||||||||||||||||||||||||||
|
August
6, 2010 one issuance at $0.45
|
47,223 |
$
|
47 | 21,203 | 21,250 | |||||||||||||||||||||||||||
|
September
7, 2010 one issuance at $0.45
|
124,446 |
$
|
124 | 55,876 | 56,001 | |||||||||||||||||||||||||||
|
September
15, 2010 one issuance at $0.45
|
100,000 |
$
|
100 | 44,900 | 45,000 | |||||||||||||||||||||||||||
|
September
22, 2010 one issuance at $0.45
|
55,740 | $ | 56 | 25,027 | 25,083 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Issuance
of common stock for services
|
- | |||||||||||||||||||||||||||||||
|
August
6, 2010 one issuance at $0.45
|
25,000 | $ | 25 | 975 | 1,000 | |||||||||||||||||||||||||||
|
August
6, 2010 one issuance at $0.45
|
100,000 | $ | 100 | 44,900 | 45,000 | |||||||||||||||||||||||||||
|
September
15, 2010 one issuance at $0.25
|
135,000 | $ | 135 | 33,615 | 33,750 | |||||||||||||||||||||||||||
|
September
15, 2010 one issuance at $0.40
|
125,000 | $ | 125 | 49,875 | 50,000 | |||||||||||||||||||||||||||
|
September
15, 2010 one issuance at $0.45
|
42,500 | $ | 43 | 19,083 | 19,125 | |||||||||||||||||||||||||||
|
September
22, 2010 one issuance at $0.45
|
10,068 | $ | 10 | 4,521 | 4,531 | |||||||||||||||||||||||||||
|
September
22, 2010 one issuance at $0.25
|
550,000 | $ | 550 | 136,950 | 137,500 | |||||||||||||||||||||||||||
| - | ||||||||||||||||||||||||||||||||
|
Conversion
of preferred shares to common shares at 1.25 to 1
|
(366,667 | ) | (367 | ) | 458,334 | $ | 458 | (92 | ) | - | ||||||||||||||||||||||
|
Stock
Compensation Expense
|
128,910 | 128,910 | ||||||||||||||||||||||||||||||
|
Beneficial
Conversion Feature of Promissory Note
|
100,000 | 100,000 | ||||||||||||||||||||||||||||||
|
Net
loss for the period ended September 30, 2010
|
(1,159,287 | ) | (1,159,287 | ) | ||||||||||||||||||||||||||||
|
Balances
September 30, 2010
|
2,863,335 | $ | 2,863 | 68,477,860 | $ | 68,478 | $ | - | $ | 6,562,557 | $ | (5,437,287 | ) | $ | 1,196,611 | |||||||||||||||||
|
September 30,
2010
|
December 31,
2009
|
|||||||
|
Computer
Equipment
|
$ | 15,715 | $ | 15,715 | ||||
|
Web
Site Software
|
165,928 | 150,963 | ||||||
|
Accumulated
depreciation
|
(54,112 | ) | (13,862 | ) | ||||
|
Total
|
$ | 127,531 | $ | 152,816 | ||||
|
September 30,
2010
|
December 31,
2009
|
|||||||
|
Intangible
assets
|
||||||||
|
Websafety
Technology
|
$ | 2,822,815 | $ | 2,822,815 | ||||
|
Less
accumulated amortization
|
(940,938 | ) | (235,235 | ) | ||||
|
Total
intangible assets
|
$ | 1,881,887 | $ | 2,587,580 | ||||
|
|
·
|
The
Company came out of development state in October 2009 with a
fully-marketable product.
|
|
|
·
|
Revenue
for the year-ended 2009 was approximately $33,000. Given the
fact that this was our first quarter as an operating company, management
expected sales to be relatively small and gradually increase as the
Company continued to roll-out its marketing
plan.
|
|
|
·
|
Our
gross revenue assumptions were based on the projected number of
subscribers which was based on inputs received from our direct sales
force. Revenues are based on our established pricing model
times the projected number of
subscribers.
|
|
|
·
|
Gross
margin is determined primarily by established commission rates for direct
sales along with the amortization of the WebSafety Technology
asset.
|
|
|
·
|
Revenue
in the nine months-ended September 30, 2010 was approximately
$242,269. Given the fact that this was our fourth quarter as an
operating company, management expected sales to be relatively small and
gradually increase as the Company continued to roll-out its marketing
plan.
|
|
|
·
|
Our
gross revenue assumptions were based on the projected number of
subscribers which was based on inputs received from our direct sales
force. Revenues are based on our established pricing models
multiplied times the projected number of
subscribers.
|
|
|
·
|
Gross
margin is determined primarily by established commission rates for direct
sales along with the amortization of the WebSafety Technology
asset.
|
|
Date
|
Number of
Shares
|
Value
|
||||||
|
January
2010
|
2,028,000 | $ | 128,120 | |||||
|
February
2010
|
- | - | ||||||
|
March
2010
|
7,456,333 | 220,350 | ||||||
|
April
2010
|
204,122 | 91,855 | ||||||
|
June
2010
|
2,120,380 | 391,671 | ||||||
|
August
2010
|
630,557 | 67,250 | ||||||
|
September
2010
|
1,142,754 | 370,989 | ||||||
|
Total
Common Issuances
|
13,582,146 | $ | 1,270,235 | |||||
|
Owed To
|
Consulting
|
Legal Services
|
Loan
|
Accounting
|
||||||||||||
|
Rowland
W. Day II
|
$ | 175,000 | $ | 230,758 | $ | 150,241 | ||||||||||
|
John
Williams
|
$ | 8,289 | ||||||||||||||
|
|
Nine months Ended
|
|||
|
|
September 30, 2010
|
|||
|
Expected
dividend yield
|
0 | % | ||
|
Expected
stock price volatility
|
418.5 | % | ||
|
Risk-free
interest rate (1)
|
1.56 | % | ||
|
Date of
|
Options
|
Exercise
|
Options Outstanding
|
Expiration
|
Vesting
|
||||||||||
|
Grant
|
Granted
|
Price
|
As of 9/30/2009
|
Date
|
Date
|
||||||||||
|
9/10/09
|
100,000 | $ | 0.35 | 100,000 |
9/10/2014
|
9/102010
|
|||||||||
|
9/14/09
|
100,000 | 0.10 | 100,000 |
9/14/2014
|
9/14/2010
|
||||||||||
|
9/14/09
|
500,000 | 0.10 | 500,000 |
9/14/2014
|
9/14/2010
|
||||||||||
|
01/08/10
|
900,000 | .025 | 900,000 |
01/08/13
|
01/08/13
|
||||||||||
|
01/08/10
|
500,000 | .025 | 500,000 |
01/08/13
|
01/08/13
|
||||||||||
|
Total
|
2,100,000 | ||||||||||||||
|
Number
|
Weighted
|
|||||||||||||||
|
of Shares
|
Average
|
Weighted
|
||||||||||||||
|
Remaining
|
Intrinsic
|
Average
|
Aggregate
|
|||||||||||||
|
Subject to Exercise
|
Options
|
Price
|
Life (Years)
|
Value
|
||||||||||||
|
Outstanding
as of September, 2008
|
- | $ | - | - | - | |||||||||||
|
Granted
– 2009
|
700,000 | $ | 0.214 | 5.00 | $ | 150,000 | ||||||||||
|
Forfeited
– 2009
|
- | $ | - | - | ||||||||||||
|
Exercised
– 2009
|
- | $ | - | - | - | |||||||||||
|
Granted
– 2010
|
1,400,000 | $ | 0.975 | 5.00 | $ | 1,365,000 | ||||||||||
|
Forfeited
– 2010
|
- | $ | - | - | - | |||||||||||
|
Exercised
– 2010
|
- | $ | - | - | - | |||||||||||
|
Outstanding
as of September 30, 2010
|
2,100,000 | $ | 0.721 | 5.00 | $ | 1,515,000 | ||||||||||
|
Exercisable
as of September 30, 2010
|
268,866 | $ | - | - | $ | - | ||||||||||
|
|
Number of
Non-
vested
Shares
Subject to
Options
|
Weighted-
Average
Grant-
Date
Fair Value
|
||||||
|
Non-vested as of September 30,
2010
|
- | $ | ||||||
|
Non-vested
granted —nine months ended September 30, 2010
|
2,100,000 | $ | 0.062 | |||||
|
Vested — nine
months ended September 30, 2010
|
268,666 | $ | 0.00 | |||||
|
Forfeited — nine
months ended September 30, 2010
|
- | $ | ||||||
|
Non-vested
as of September 30, 2010
|
1,831,334 | $ | 0.062 | |||||
|
·
|
Pertain
to the maintenance of records that in reasonable detail accurately and
fairly reflect the transactions and dispositions of the assets of the
company;
|
|
·
|
Provide
reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted
accounting principles, and the receipts and expenditures of the company
are being made only in accordance with authorizations of management and
directors of the Company; and
|
|
·
|
Provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisitions, use or disposition of the company’s assets that
could have a material effect on the financial
statements.
|
|
No.
|
Description
of Exhibit
|
|
31.1
|
Rule
13a-14(a) Certification of Chief Executive Officer
|
|
31.2
|
Rule
13e-14(a) Certification of Chief Financial Officer
|
|
32.1
|
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as 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 Pursuant
to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
Date:
|
November
22, 2010
|
By:
|
/s/ Rowland W. Day II
|
|
Rowland
W. Day II,
|
|||
|
Principal
Executive 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 |
|---|