Nevada
|
98-0190072
|
(State
or other jurisdiction of
|
(IRS
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Page
|
|
PART I - FINANCIAL INFORMATION | |
Item
1. Financial
Statements (Unaudited)
|
|
Consolidated
Balance Sheets as of September 30, 2006 and
December 31, 2005
|
3
|
Consolidated
Statements of Operations for the three and nine months ended
September 30, 2006 and 2005
|
4
|
Consolidated
Statements of Cash Flows for the nine months ended
September 30, 2006 and 2005
|
5
|
Notes
to Consolidated Financial Statements
|
6
|
Item 2. Management’s Discussion and Analysis or Plan of Operation |
10
|
Item 3. Controls and Procedures |
15
|
PART
II -
OTHER INFORMATION
|
|
Item 1. Legal Proceedings |
16
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
16
|
Item 3. Defaults Upon Senior Securities |
17
|
Item 4. Submission of Matters to a Vote of Security Holders |
17
|
Item 5. Other Information |
17
|
Item 6. Exhibits and Reports on Form 8-K |
17
|
September
30, 2006
|
December
31, 2005
|
||||||
(Unaudited)
|
|||||||
Assets:
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
400,673
|
$
|
378,098
|
|||
Accounts
receivable, net
|
151,115
|
59,558
|
|||||
Prepaid
expenses and other
|
313,605
|
51,962
|
|||||
Total
current assets
|
865,393
|
489,618
|
|||||
Property
and equipment, net
|
170,326
|
162,600
|
|||||
Other
assets
|
156,338
|
20,833
|
|||||
Total
assets
|
$
|
1,192,057
|
$
|
673,051
|
|||
Liabilities
and stockholders’ equity (deficit):
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
514,228
|
$
|
524,520
|
|||
Accrued
expenses
|
448,885
|
776,595
|
|||||
Note
payable
|
470,648
|
-
|
|||||
Deferred
revenue
|
43,259
|
44,038
|
|||||
Total
current liabilities
|
1,477,020
|
1,345,153
|
|||||
Stockholders’
equity (deficit):
|
|||||||
Common
stock, $0.001 par value, 200,000,000 shares authorized; 44,504,810
and
32,827,056 issued and outstanding
|
44,505
|
32,827
|
|||||
Additional
paid-in capital
|
50,696,770
|
49,486,143
|
|||||
Deferred
compensation
|
(649,003
|
)
|
(829,687
|
)
|
|||
Accumulated
deficit
|
(50,377,235
|
)
|
(49,361,385
|
)
|
|||
Total
stockholders’ equity (deficit)
|
(284,963
|
)
|
(672,102
|
)
|
|||
Total
liabilities and stockholders’ equity (deficit)
|
$
|
1,192,057
|
$
|
673,051
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues
|
$
|
884,269
|
$
|
318,206
|
$
|
1,771,894
|
$
|
876,094
|
|||||
Operating
expenses:
|
|||||||||||||
Cost
of services
|
707,035
|
275,242
|
1,410,373
|
771,082
|
|||||||||
Selling,
general and administrative
|
377,298
|
429,469
|
1,254,739
|
1,290,458
|
|||||||||
Depreciation
and amortization
|
19,589
|
24,583
|
61,947
|
62,694
|
|||||||||
Total
operating expenses
|
1,103,922
|
729,294
|
2,727,059
|
2,124,234
|
|||||||||
Operating
loss
|
(219,653
|
)
|
(411,088
|
)
|
(955,165
|
)
|
(1,248,140
|
)
|
|||||
Other
income (expense):
|
|||||||||||||
Interest
income
|
-
|
441
|
243
|
707
|
|||||||||
Interest
expense
|
(25,724
|
)
|
(59,897
|
)
|
(44,565
|
)
|
(125,734
|
)
|
|||||
Other
income (expense)
|
(16,363
|
)
|
(201,622
|
)
|
(16,363
|
)
|
(251,510
|
)
|
|||||
Total
other income (expense)
|
(42,087
|
)
|
(261,078
|
)
|
(60,685
|
)
|
(376,537
|
)
|
|||||
Loss
from operations before income taxes
|
(261,740
|
)
|
(672,166
|
)
|
(1,015,850
|
)
|
(1,624,677
|
)
|
|||||
Income
taxes
|
-
|
-
|
-
|
-
|
|||||||||
Net
loss
|
$
|
(261,740
|
)
|
$
|
(672,166
|
)
|
$
|
(1,015,850
|
)
|
$
|
(1,624,677
|
)
|
|
Basic
and diluted net loss per common share:
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
|
Weighted
average common shares
|
|||||||||||||
outstanding
|
43,582,923
|
31,264,161
|
40,503,429
|
28,120,758
|
Nine
Months Ended September 30,
|
|||||||||||||
2006
|
2005
|
||||||||||||
Operating
activities:
|
|||||||||||||
Net
loss
|
$
|
(1,015,850
|
)
|
$
|
(1,624,677
|
)
|
|||||||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
|||||||||||||
Depreciation
and amortization
|
61,947
|
62,694
|
|||||||||||
Non-cash
issuance of common stock
|
169,848
|
426,547
|
|||||||||||
Deferred
compensation
|
180,684
|
98,562
|
|||||||||||
Amortization
of debt discount
|
22,731
|
95,374
|
|||||||||||
Non-cash
issuance of common stock warrants
|
-
|
151,309
|
|||||||||||
Bad
debts
|
-
|
10,000
|
|||||||||||
Changes
in current assets and current liabilities:
|
|||||||||||||
Accounts
receivable
|
(91,557
|
)
|
(31,206
|
)
|
|||||||||
Prepaid
expenses and other
|
(138,650
|
)
|
93,506
|
||||||||||
Deferred
revenue
|
(779
|
)
|
(8,648
|
)
|
|||||||||
Accounts
payable and accrued expenses
|
54,512
|
98,085
|
|||||||||||
Net
cash used in operating activities
|
(757,114
|
)
|
(628,454
|
)
|
|||||||||
Investing
activities:
|
|||||||||||||
Deposits,
net
|
14,970
|
6,896
|
|||||||||||
Purchases
of property and equipment
|
(69,673
|
)
|
(93,773
|
)
|
|||||||||
Net
cash used in investing activities
|
(54,703
|
)
|
(86,877
|
)
|
|||||||||
Financing
activities:
|
|||||||||||||
Proceeds
from notes payable
|
500,000
|
600,000
|
|||||||||||
Principal
payments for notes payable
|
(52,083
|
)
|
(431,875
|
)
|
|||||||||
Financing
costs
|
(50,000
|
)
|
(20,000
|
)
|
|||||||||
Issuance
of common stock, net of issuance costs
|
436,475
|
667,430
|
|||||||||||
Net
cash provided by financing activities
|
834,392
|
815,555
|
|||||||||||
Change
in cash and cash equivalents
|
22,575
|
100,224
|
|||||||||||
Cash
and cash equivalents, beginning of period
|
378,098
|
153,966
|
|||||||||||
Cash
and cash equivalents, end of period
|
$
|
400,673
|
$
|
254,190
|
|||||||||
Three
Months Ended
|
Nine
Months Ended
|
||||||
September
30, 2005
|
September
30, 2005
|
||||||
Net loss, as reported | $ | (672,166) | $ | (1,624,677) | |||
Less:
Total stock-based employee compensation
expense determined under
fair value based method for all
awards, net of related tax effects
|
(275) | (1,865) | |||||
Pro forma net loss | $ | (672,441) | $ |
(1,626,542)
|
|||
Net
loss per common share-
basic and diluted, as reported
|
$ | (0.02) | $ | (0.06) | |||
Net
loss per common share-
basic and diluted, pro forma
|
$ | (0.02) | $ | (0.06) |
·
|
the
sales were made to a sophisticated or accredited investors, as defined
in
Rule 502;
|
·
|
we
gave each purchaser the opportunity to ask questions and receive
answers
concerning the terms and conditions of the offering and to obtain
any
additional information which we possessed or could acquire without
unreasonable effort or expense that is necessary to verify the accuracy
of
information furnished;
|
·
|
at
a reasonable time prior to the sale of securities, we advised each
purchaser of the limitations on resale in the manner contained in
Rule 502(d)2;
|
·
|
neither
we nor any person acting on our behalf sold the securities by any
form of
general solicitation or general advertising; and
|
·
|
we
exercised reasonable care to assure that each purchaser of the securities
is not an underwriter within the meaning of Section 2(11) of the
Securities Act of 1933 in compliance with
Rule 502(d).
|
3.1
|
Amended
and Restated Articles of Incorporation (included as exhibit 3.1 to
the
Form 10-KSB filed March 31, 2006, and incorporated herein by
reference).
|
3.2
|
Amended
and Restated By-laws (included as exhibit 3.2 to the Form 10-KSB
filed
March 31, 2006, and incorporated herein by reference).
|
4.1
|
Amended
and Restated 1999 Employee Comprehensive Stock Plan (included as
exhibit
4.1 to the Form S-8 filed May 25, 2006, and incorporated herein by
reference).
|
4.2
|
Amended
and Restated 1999 Non-Employee Director Plan (included as exhibit
10.2 to
the Form 8-K filed January 3, 2006, and incorporated herein by
reference).
|
4.3
|
Employee
Stock Purchase Plan (included as exhibit 4.3 to the Form S-8 filed
February 23, 2000, and incorporated herein by
reference).
|
4.4
|
Registration
Rights Agreement between the Company and Dutchess Private Equities
Fund,
LP, dated June 6, 2004 (included as exhibit 10.9 to the Form SB-2
filed
June 18, 2004, and incorporated herein by
reference).
|
4.5
|
Rights
Agreement between the Company and American Stock Transfer & Trust
Company, dated May 2, 2005 (included as exhibit 4.1 to the Form 8-A
filed
May 5, 2005, and incorporated herein by
reference).
|
10.1
|
Asset
Purchase Agreement between the Company and Saro, Inc., dated May
19, 2003
(included as Appendix A to the Definitive Proxy Statement on Form
DEF 14A
filed June 19, 2003, and incorporated herein by
reference).
|
10.2
|
First
Amendment to Asset Purchase Agreement between the Company and Saro,
Inc.,
dated July 25, 2003 (included as exhibit 10.2 to the Form 10-Q filed
November 14, 2003, and incorporated herein by
reference).
|
10.3
|
Lease
Agreement between the Company and Frost National Bank, Trustee for
a
Designated Trust, dated August 2003 (included as exhibit 10.3 to
the Form
10-Q filed November 14, 2003, and incorporated herein by
reference).
|
10.4
|
Employment
Agreement Form between the Company and Executive Officers, dated
May 31,
2001 (included as exhibit 10.4 to the Form 10-K filed April 1, 2002,
and
incorporated herein by reference).
|
10.5
|
Investment
Agreement between the Company and Dutchess Private Equities Fund,
LP,
dated June 4, 2004 (included as exhibit 10.8 to the Form SB-2 filed
June
18, 2004, and incorporated herein by
reference).
|
10.6
|
Placement
Agent Agreement between the Company, Charleston Capital Corporation,
and
Dutchess Private Equities Fund, LP, dated June 4, 2004 (included
as
exhibit 10.10 to the Form SB-2 filed June 18, 2004, and incorporated
herein by reference).
|
10.7
|
Affiliate
Office Agreement between the Company and Network 1 Financial, Inc.
(included as exhibit 10.11 to the Form SB-2 filed April 28, 2004,
and
incorporated herein by reference).
|
10.8
|
Promissory
Note between the Company and Dutchess Private Equities Fund, II,
LP, dated
August 24, 2004 (included as exhibit 10.1 to the Form 8-K filed September
2, 2004, and incorporated herein by
reference).
|
10.9
|
Warrant
Agreement between the Company and Kubra Data Transfer LTD, dated
as of
September 30, 2004 (included as exhibit 10.1 to the Form 8-K filed
October
6, 2004, and incorporated herein by
reference).
|
10.10
|
Promissory
Note between the Company and Dutchess Private Equities Fund, II,
LP, dated
December 10, 2004 (included as exhibit 10.1 to the Form 8-K filed
December
16, 2004, and incorporated herein by
reference).
|
10.11
|
Promissory
Note between the Company and Dutchess Private Equities Fund, II,
LP, dated
May 12, 2005 (included as exhibit 10.11 to the Form 10-QSB filed
May 16, 2005, and incorporated herein by
reference).
|
10.12
|
Corporate
Consulting Agreement between the Company and Theodore Smith, dated
April
26, 2005 (included as exhibit 10.1 to the Form S-8 filed June 3,
2005, and
incorporated herein by reference).
|
10.13
|
Trademark
and Domain Name Purchase Agreement between the Company and Alivio
Holdings, LLC, dated November 14, 2005 (included as exhibit 10.1
to the
Form 8-K filed November 17, 2005, and incorporated herein by
reference).
|
10.14
|
Promissory
Note between the Company and Dutchess Private Equities Fund, II,
LP, dated
August 21, 2006 (included as exhibit 10.1 to the Form 8-K filed August
25,
2006, and incorporated herein by
reference).
|
31.1
|
Certification
of
the Chief Executive Officer/Chief Financial Officer pursuant
to Section 302 of the Sarbanes-Oxley Act of 2002.
|
32.1
|
Certification
of
Officers pursuant to 18 U.S.C. Section 1350, as adopted pursuant
to
Section 906 of the Sarbanes-Oxley Act of
2002.
|
(b)
|
Reports
on Form 8-K:
|