Carnegie Development, Inc - Quarter Report: 2009 February (Form 10-Q)
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934.
For the quarterly period ended June 30, 2008
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
eDOORWAYS
CORPORATION
(Name of
small business issuer in its charter)
Delaware
(State or
other jurisdiction of incorporation or
organization)
76-0513297
(I.R.S.
Employer Identification No.)
2602
Yorktown Place
Houston,
Texas 77056
(Address
of principal executive office)
713-621-4547
(Issuer's
telephone number)
Check
whether the issuer (1) filed all reports required to be filed by Section 13 or
15(d) of the Exchange Act during the past 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.
Yes x No o
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
definitions of "large accelerated filer," "accelerated filer," and "smaller
reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Act). Yes o No x
-1-
eDOORWAYS
CORPORATION
FORM
10-Q
JUNE 30,
2008
INDEX
|
PAGE
|
|||
PART
I.
|
FINANCIAL
INFORMATION
|
|||
Item
1.
|
Financial
Statements
|
|||
3
|
||||
4
|
||||
5
|
||||
6
|
||||
7
|
||||
Item
2.
|
14
|
|||
Item
3.
|
19
|
|||
Item
4T
|
19
|
|||
PART
II.
|
OTHER
INFORMATION
|
|||
Item
1.
|
19
|
|||
Item
2.
|
20
|
|||
Item
3.
|
20
|
|||
Item
4.
|
20
|
|||
Item
5.
|
20
|
|||
Item
6.
|
20
|
|||
SIGNATURES
|
|
|||
-2-
PART
I - FINANCIAL INFORMATION
ITEM
1. FINANCIAL STATEMENTS
eDOORWAYS
CORPORATION
|
||||||
BALANCE SHEETS
|
||||||
(Unaudited)
|
||||||
June
30,
|
December
31,
|
|||||
2008
|
2007
|
|||||
ASSETS
|
||||||
CURRENT
ASSET – Cash
|
$
|
594
|
$
|
45,647
|
||
Fixed
assets, net of accumulated depreciation of $1,937 and $1,660,
respectively
|
3,612
|
3,889
|
||||
Deferred
financing costs, net of accumulated amortization of $311,722 and $218,052,
respectively
|
121,679
|
215,686
|
||||
Deposits
|
2,000
|
9,211
|
||||
TOTAL
ASSETS
|
$
|
127,885
|
$
|
274,433
|
||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||
CURRENT
LIABILITIES
|
||||||
Accounts
payable - trade
|
$
|
788,126
|
$
|
450,651
|
||
Stock
payable
|
205,185
|
-
|
||||
Accrued
expenses
|
1,171,496
|
1,074,587
|
||||
Accrued
expenses – related parties
|
177,982
|
-
|
||||
Notes
payable
|
117,000
|
102,000
|
||||
Convertible
debentures, 6%, net of discount of $1,461,142 and $1,811,528,
respectively
|
780,042
|
434,826
|
||||
Convertible
debenture derivative liability
|
12,212,792
|
2,805,523
|
||||
TOTAL
LIABILITIES
|
15,452,623
|
4,867,587
|
||||
Commitments
and contingencies
|
-
|
|||||
STOCKHOLDERS'
DEFICIT
|
||||||
Series
A convertible preferred stock, $0.001 par value per share; 7,000,000
shares authorized, none issued
|
-
|
-
|
||||
Series
B convertible preferred stock, $0.001 par value per share; 1,100,000
shares authorized, none issued
|
-
|
-
|
||||
Series
C convertible preferred stock, $0.001 par value per share; 1,000,000
shares authorized, 1,000,000 and -0- shares issued and outstanding,
respectively
|
1,000
|
-
|
||||
Series
D preferred stock, $0.001 par value per share; 1,000 shares authorized,
issued and outstanding
|
1
|
1
|
||||
Common
stock, $0.001 par value per share; 990,899,000 shares authorized;
188,850,146 and 13,318,846 shares issued and outstanding,
respectively
|
188,850
|
13,318
|
||||
Additional
paid-in capital
|
65,064,265
|
62,818,788
|
||||
Accumulated
deficit
|
(80,578,854)
|
(67,425,261
|
)
|
|||
Total
stockholders' deficit
|
(15,324,738)
|
(4,593,154
|
)
|
|||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
127,885
|
$
|
274,433
|
The accompanying
notes are an integral part of these financial
statements.
-3-
eDOORWAYS
CORPORATION
|
||||||||||||
STATEMENTS OF OPERATIONS
|
||||||||||||
(Unaudited)
|
||||||||||||
For
The Three Months Ended
June
30,
|
For
The Six Months Ended
June
30,
|
|||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||
REVENUE
|
$ -
|
$ -
|
$ -
|
$ -
|
||||||||
OPERATING
EXPENSES
|
||||||||||||
Depreciation
and amortization
|
138
|
139
|
277
|
277
|
||||||||
Compensation
expense
|
122,008
|
122,500
|
602,000
|
252,500
|
||||||||
Professional
fees
|
66,444
|
35,870
|
74,227
|
143,783
|
||||||||
General
and administrative
|
2,016,461
|
169,057
|
2,353,102
|
214,623
|
||||||||
Total
operating expense
|
2,205,051
|
327,566
|
3,029,606
|
611,183
|
||||||||
LOSS
FROM OPERATIONS
|
(2,205,051
|
)
|
(327,566)
|
(3,029,606
|
)
|
(611,183)
|
||||||
OTHER
INCOME (EXPENSES)
|
||||||||||||
Interest
expense
|
(274,402
|
)
|
(180,746)
|
(547,729
|
)
|
(341,337)
|
||||||
Loss on
derivative liability
|
(6,609,111
|
)
|
(1,288,059)
|
(9,411,758
|
)
|
(622,440)
|
||||||
Loss
on debt settlement
|
(157,500
|
)
|
-
|
(164,500
|
)
|
-
|
||||||
Total
other expenses
|
(7,041,013
|
)
|
(1,468,805)
|
(10,123,987
|
)
|
(963,777)
|
||||||
NET
LOSS
|
$
|
(9,246,064
|
)
|
$
|
(1,796,371)
|
$
|
(13,153,593
|
)
|
$
|
(1,574,960)
|
||
LOSS
PER SHARE – Basic and diluted
|
$
|
(0.07
|
)
|
$
|
(16.09)
|
$
|
(0.15
|
)
|
$
|
(18.75)
|
||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING – Basic and
diluted
|
136,610,923
|
111,646
|
90,631,917
|
84,018
|
The
accompanying notes are an integral part of these financial
statements.
-4-
eDOORWAYS
CORPORATION
STATEMENT OF STOCKHOLDERS’ DEFICIT
For The
Six Months Ended June 30, 2008
(Unaudited)
Additional
|
Total
|
||||||||||||||||
Series
C Preferred Stock
|
Series
D Preferred Stock
|
Common
Stock
|
Paid-in
|
Accumulated
|
Stockholders’
|
||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Deficit
|
|||||||||
Balance
–December
31, 2008
|
-
|
$ -
|
1,000
|
$ 1
|
13,318,846
|
$ 13,318
|
$
62,818,788
|
$
(67,425,261)
|
$ (4,593,154)
|
||||||||
Preferred
stock issued for services and compensation
|
1,000,000
|
1,000
|
-
|
-
|
-
|
-
|
139,000
|
-
|
140,000
|
||||||||
Common
stock issued for services and compensation
|
-
|
-
|
-
|
-
|
143,431,300
|
143,432
|
1,291,666
|
-
|
1,435,098
|
||||||||
Common
stock issued for debt conversions
|
-
|
-
|
-
|
-
|
32,100,000
|
32,100
|
805,570
|
-
|
837,670
|
||||||||
Fair
value of derivatives converted to equity
|
-
|
-
|
-
|
-
|
-
|
-
|
4,489
|
-
|
4,489
|
||||||||
Debt
discount on convertible debt
|
-
|
-
|
-
|
-
|
-
|
-
|
4,752
|
-
|
4,752
|
||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(13,153,593)
|
(13,153,593)
|
||||||||
Balance
- June
30, 2008
|
1,000,000
|
$ 1,000
|
1,000
|
$ 1
|
188,850,146
|
$ 188,850
|
$
65,064,265
|
$
(80,578,854)
|
$
(15,324,738)
|
The accompanying notes are
an integral part of these financial statements.
-5-
eDOORWAYS
CORPORATION
|
||
STATEMENTS OF CASH FLOW
|
||
(Unaudited)
|
||
Six
Months Ended June 30,
|
||
2008
|
2007
|
|
CASH
FLOWS FROM OPERATING ACTIVITES
|
Net
loss
|
$ |
(13,153,593)
|
$ |
(1,574,960)
|
Adjustments
to reconcile net loss to net cash used in operating
activities
|
||||
Depreciation
and amortization expense
|
277
|
277
|
||
Amortization
of deferred financing costs
|
94,007
|
-
|
||
Amortization
of note payable discount
|
355,138
|
-
|
||
Preferred
stock and common stock issued for services
|
1,575,098
|
-
|
||
Notes
payable issued for services
|
665,000
|
-
|
||
Change
in fair value of derivative
|
9,411,758
|
622,441
|
||
Loss
on conversion of note payable
|
164,500
|
-
|
||
Non-cash
interest expense
|
98,584
|
352,389
|
||
Cancellation
of stock issued for services
|
-
|
(29,000)
|
||
Changes
in operating assets and liabilities:
|
||||
Deposits
|
7,211
|
(3,849)
|
||
Accounts
payable and accrued expenses
|
335,800
|
14,040
|
||
Accounts
payable and accrued expenses - related parties
|
177,982
|
-
|
||
Stock
payable
|
205,185
|
-
|
||
Net
cash used in operating activities
|
(63,053)
|
(618,663)
|
||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||
Proceeds
from issuance of new debt
|
18,000
|
148,500
|
||
NET
DECREASE IN CASH
|
(45,053)
|
(470,163)
|
||
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
45,647
|
728,393
|
||
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$ |
594
|
$
|
258,230
|
Cash
paid for:
|
||||
Interest
|
$ |
-
|
$
|
-
|
Taxes
|
-
|
$
|
-
|
|
$ | ||||
Non
cash investing and financing transactions:
|
||||
Conversion
of derivative liability
|
$ |
4,489
|
$
|
111,044
|
Common
stock issued to convert debt
|
$ |
837,670
|
$
|
87,871
|
Discount
on issuance of convertible debt
|
$ |
4,752
|
$
|
-
|
The accompanying notes are
an integral part of these financial statements.
-6-
eDOORWAYS
CORPORATION
Notes to Financial Statements
(Unaudited)
NOTE 1 -
BASIS OF PRESENTATION
The
accompanying interim financial statements of eDOORWAYS CORPORATION (“eDoorways”)
have been prepared in accordance with accounting principles generally accepted
in the United States of America and the rules of the Securities and Exchange
Commission and should be read in conjunction with the audited financial
statements and notes thereto contained in eDoorways’ latest Annual Report filed
with the SEC on Form 10-K/A for the year ended December 31, 2007. In the opinion
of management, all adjustments, consisting of normal recurring adjustments,
necessary for a fair presentation of financial position and the results of
operations for the interim periods presented have been reflected herein. The
results of operations for interim periods are not necessarily indicative of the
results to be expected for the full year. Notes to the financial
statements that would substantially duplicate the disclosure contained in the
audited financial statements for the most recent fiscal year, December 31, 2007,
as reported in Form 10-K/A, have been omitted.
Certain
reclassifications have been made to amounts in prior periods to conform to the
current period presentation.
Use
of estimates
In
preparing financial statements in conformity with generally accepted accounting
principles, management is required to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the financial statements and revenues and
expenses during the reported period. Actual results could differ from those
estimates.
Basic
and diluted net income (loss) per share
Basic and
diluted net income (loss) per share calculations are presented in accordance
with Statement of Financial Accounting Standards (“SFAS”) No. 128, and are
calculated on the basis of the weighted average number of common shares
outstanding during the period. They include the dilutive effect of common stock
equivalents in periods with net income. All common stock equivalents were
excluded from the calculation of diluted loss per share as their effect would
have been anti-dilutive.
Recent
Accounting Pronouncements
In May
2008, the FASB issued SFAS No. 162, “The Hierarchy of Generally Accepted
Accounting Principles”, which identifies a consistent framework for
selecting accounting principles to be used in preparing financial statements for
nongovernmental entities that are presented in conformity with United States
generally accepted accounting principles (GAAP). The current GAAP hierarchy was
criticized due to its complexity, ranking position of FASB Statements of
Financial Accounting Concepts and the fact that it is directed at auditors
rather than entities. SFAS No. 162 will be effective November 15, 2008 which is
60 days following the United States Securities and Exchange Commission’s (SEC’s)
approval of the Public Company Accounting Oversight Board amendments to AU
Section 411, The Meaning of Present Fairly in Conformity with Generally Accepted
Accounting Principles. The FASB does not expect that SFAS No. 162 will result in
a change in current practice, and the Company does not believe that SFAS No. 162
will have an impact on operating results, financial position or cash
flows.
In
December 2007, the FASB issued SFAS No. 141(R), “Business Combinations.” SFAS
No. 141(R) replaces SFAS 141, “Business Combinations”, however it retains the
fundamental requirements that the acquisition method of accounting be used for
all business combinations and for an acquirer to be identified for each business
combination. SFAS No. 141(R) requires an acquirer to recognize the assets
acquired, liabilities assumed, and any non-controlling interest in the acquiree
at the acquisition date, be measured at their fair values as of that date, with
specified limited exceptions. Changes subsequent to that date are to be
recognized in earnings, not goodwill. Additionally, SFAS No. 141 (R) requires
costs incurred in connection with an acquisition be expensed as incurred.
Restructuring costs, if any, are to be recognized separately from the
acquisition. The acquirer in a business combination achieved in stages must also
recognize the identifiable assets and liabilities, as well as the
non-controlling interests in the acquiree, at the full amounts of their fair
values. SFAS No. 141(R) is effective for business combinations occurring in
fiscal years beginning on or after December 15, 2008. The Company will apply the
requirements of SFAS No. 141(R) upon its adoption on January 1, 2009 and is
currently evaluating whether SFAS No. 141(R) will have an impact on its
financial position and results of operations.
In
February 2007, the FASB,issued SFAS No. 159, "The Fair Value Option for Financial
Assets and Liabilities
- Including an Amendment of SFAS 115." This standard permits an
entity to choose to measure many financial instruments and certain other items
at fair value. This option is available to all entities. Most of the provisions
in SFAS 159 are elective; however, an amendment to SFAS 115
"Accounting for Certain Investments in Debt and Equity Securities" applies to
all entities with available for sale or trading securities. Some requirements
apply differently to entities that do not report net income. SFAS No.
159 is effective as of the beginning of an entity’s first fiscal year that
begins after November 15, 2007. Early adoption is permitted as of the
beginning of the previous fiscal year provided that the entity makes that choice
in the first 120 days of that fiscal year and also elects to apply the
provisions of SFAS 157 "Fair Value Measurements." The Company adopted SFAS
No. 159 effective January 1, 2008 and did not elect the fair value option for
any existing eligible items.
In
September 2006, the FASB issued SFAS 157 "Fair Value Measurements."
This Statement defines fair value, establishes a framework for measuring fair
value in GAAP, and expands disclosures about fair value measurements. This
Statement applies under other accounting pronouncements that require or permit
fair value measurements, the Board having previously concluded in those
accounting pronouncements that fair value is the relevant measurement attribute.
Accordingly, this Statement does not require any new fair value measurements.
However, for some entities, the application of this Statement will change
current practice. This Statement is effective for financial statements issued
for fiscal years beginning after November 15, 2007, and interim
periods within those fiscal years. Effective January 1, 2008, eDoorways
adopted SFAS 157 for fair value measurements not delayed by FSP FAS No. 157-2.
The adoption resulted in additional disclosures as required by the pronouncement
(See NOTE 7 - FAIR VALUE MEASUREMENTS) related to our fair value measurements
for derivative liabilities but no change in our fair value calculation
methodologies. Accordingly, the adoption had no impact on our financial
condition or results of operations.
-7-
NOTE 2 –
GOING CONCERN
These
financial statements have been prepared on a going concern basis. As of June 30,
2008, eDoorways had an accumulated deficit of $80,578,854 and a working capital
deficit of $15,452,029. The continuation of eDoorways as a going
concern is dependent upon financial support from its shareholders, the ability
to obtain necessary equity financing and the attainment of profitable
operations. These factors raise substantial doubt regarding
eDoorways’ ability to continue as a going concern. These financial
statements do not include any adjustments to the recoverability and
classification of recorded asset amounts and classification of liabilities that
might be necessary should eDoorways be unable to continue as a going
concern.
NOTE 3
– NOTE PAYABLE
At June
30, 2008, eDoorways had an unsecured note payable in the principal amount of
$102,000. This note is unsecured and bears interest at 18% per
annum. Accrued interest of $83,338 is included in accrued expenses at
June 30, 2008. This note was due on March 1, 2003. It has
not been repaid and is currently in default.
During
the six months ended June 30, 2008, eDoorways issued promissory notes to various
investors in exchange for cash proceeds of $18,000. The notes carried
no interest and had a term of 10 days. They were convertible into
common stock of eDoorways at a rate of between $0.02 and $0.033 per share during
the 10-day term of the notes.
During
the six months ended June 30, 2008, the holder of a $3,000 convertible note
converted the debt into 1,000,000 shares of common stock. The shares
were valued at fair value on the date of settlement of $0.01 per
share. As a result, eDoorways recognized a loss on debt settlement of
$7,000.
The
remaining notes in the amount of $15,000 have not been repaid and are currently
in default.
During
the six months ended June 30, 2008, eDoorways issued promissory notes in the
amount of $665,000 to various individuals and companies in exchange for services
provided to the Company. The notes carried no interest and had a term
of 10 days. They were convertible into common stock of eDoorways at a
rate of between $0.006 and $0.025 per share during the 10-day term of the
notes. The holders of each of these notes elected to convert them
into a total of 28,500,000 shares of common stock. The shares were
valued at fair value of the date of settlement of $822,500. As a
result, eDoorways recognized a loss on debt settlement of $157,500.
eDoorways
evaluated the terms of all of the convertible notes in accordance with EITF 98-5
and EITF 00-27 and concluded that these notes did not result in a
derivative. eDoorways evaluated the terms of the convertible
notes and concluded that there was a beneficial conversion
feature. The discount related to the beneficial conversion feature
was valued at $4,752 at inception based on the intrinsic value of the
discount. The discount was amortized using the effective interest
method over the 10-day term of the note. The entire amount of the
discount of $4,752 was charged to interest expense during the six months ended
June 30, 2008.
Subsequent
to the end of the period in July and September 2008, eDoorways issued notes
payable to two private investors for total proceeds of $2,000. The
notes had a term of 10 days and were non-interest bearing. They were
convertible into common stock of eDoorways at a rate of between $0.001 and $0.01
per share during the 10-day term of the note. None of the holders
elected to convert the notes into common stock. These notes have not
been repaid and are currently in default.
NOTE 4 -
CONVERTIBLE DEBENTURES AND DERIVATIVE LIABILITIES
As of
December 31, 2007, eDoorways had callable convertible secured notes
(“Convertible Debentures”) outstanding in the amount of
$2,246,354. The Convertible Debentures were issued in several
tranches between April 18, 2006 and October 25, 2007. The Convertible
Debentures bear interest at between 6.00% and 8.00%, mature between April 18,
2009 and October 25, 2010, and are convertible into shares of our common stock
at 50% of the average of the lowest three (3) trading prices for our shares of
common stock during the twenty (20) trading day period prior to
conversion.
In
connection with the Convertible Debentures, eDoorways had issued warrants to
purchase 10,024,081 shares of its common stock at exercise prices between
$0.0001 and $200 per share. The warrants were issued with an initial
term of seven years.
eDoorways
had previously evaluated the Convertible Debentures and the warrants under SFAS
No. 133 "Accounting for Derivatives" and EITF 00-19 "Accounting for Derivative
Financial Instruments
Indexed to and Potentially Settled in a Company's Own
Stock". eDoorways determined the convertible debentures
contained an embedded derivative for the conversion option and the warrants
qualified as free standing derivatives. The conversion option allows
for an indeterminate number of shares to potentially be issued upon
conversion. This results in eDoorways being unable to determine with
certainty they will have enough shares available to settle any and all
outstanding common stock equivalent instruments. eDoorways would be
required to obtain shareholder approval to increase the number of authorized
shares needed to share settle those contracts. Because increasing the
number of shares authorized is outside of eDoorways’ control, this results in
these instruments being classified as liabilities under EITF 00-19 and as
derivatives under SFAS No. 133.
-8-
The
impact of the application of SFAS No. 133 and EITF 00-19 on the balance sheets
as of June 30, 2008 and December 31, 2007 and the impact on the statement of
operations for the six months ended June 30, 2008 are as
follows:
June
30, 2008
|
December
31, 2007
|
Gain
(loss)
|
||
Embedded
derivative – Convertible Debentures
|
$ 11,912,309
|
$ 2,715,417
|
$ (9,201,381)
|
(a)
|
Freestanding
derivative – Warrants
|
300,483
|
90,106
|
(210,377)
|
|
Total
|
$ 12,212,792
|
$ 2,805,523
|
$ (9,411,758)
|
(a)
|
During
the six months ended June 30, 2008, the holders of the Convertible
Debentures elected to convert principal in the amount of $5,170 into
2,600,000 shares of common stock. This resulted in a decrease
in the derivative liability of $4,489, which represented the fair value of
the embedded derivative associated with converted principal on the date of
conversion.
|
The
derivatives were valued using the Black-Scholes Option Pricing
Model. The variables used in the valuation of these derivatives as of
June 30, 2008 were as follows:
Volatility
|
357%
- 486%
|
Discount
rate
|
1.90%
- 3.34%
|
Expected
dividend rate
|
0%
|
Stock
price on the measurement date
|
$ 0.03
|
Expected
term
|
.17
– 6.32 years
|
During
the six months ended June 30, 2008, the holders of the Convertible Debentures
elected to convert principal in the amount of $5,170 into 2,600,000 shares of
common stock. Subsequent to June 30, 2008, the holders elected to
convert principal in the amount of $600 into 100,000 shares of common
stock.
During
April 2008, eDoorways received notice of default from the holders of its
convertible debentures, because eDoorways had not issued shares of common stock
based on conversion notices from the holders of the Convertible Debentures. On
August 29, 2008 and amended January 26, 2009, eDoorways and the holders of the
Convertible Debentures entered into a repayment agreement on the notes (“New
Notes”). Under the terms of the New Notes eDoorways will be required
to make monthly payments in the following amounts beginning April 6,
2009:
Monthly
Amount
|
Total
Each Period
|
|||
Month
1-3
|
$ 37,782
|
$ 113,346
|
||
Month
4-6
|
53,976
|
161,928
|
||
Month
7-12
|
80,963
|
485,778
|
||
Month
13-24
|
134,939
|
1,619,268
|
||
Month
25-36
|
242,890
|
2,914,680
|
||
Total
|
$ 5,295,000
|
Under the
terms of the New Notes, eDoorways will have no obligation to issue shares of its
common stock or to make any payments other than those listed
above. If eDoorways makes all payments as required, the Convertible
Debentures will be considered paid in full. If eDoorways fails to
make any payment required by the New Notes, the New Notes will be considered to
have never been executed and the Convertible Debentures would remain in
effect.
-9-
eDoorways determined that this modification of the terms of the existing debt represented a troubled debt restructuring, because eDoorways was experiencing financial difficulties and the lenders granted a concession to the Company based on a comparison of the effective interest rate of the Convertible Debentures and the New Notes. The total undiscounted future cash payments of the New Notes compared with the carrying amount of the Convertible Debentures as of August 29, 2008 is as follows:
Amount
|
||
Principal
amount of Convertible Debentures
|
$
|
2,240,584
|
Fair
value of embedded derivative liability
|
4,153,336
|
|
Accrued
interest on Convertible Debentures
|
290,351
|
|
Less:
|
||
Unamortized
deferred financing costs
|
(82,954)
|
|
Unamortized
discount
|
(1,298,627)
|
|
Carrying
amount of Convertible Debentures
|
5,302,690
|
|
Less:
Expected future cash flow under New Notes
|
(5,295,000)
|
|
Gain
on extinguishment of debt
|
$
|
7,690
|
During
the third quarter, in accordance with SFAS No. 15, eDoorways will reduce
the carrying amount of the Convertible Debentures to an amount equal to the
total future cash payments specified by the New Notes and will recognize a gain
on the restructuring of debt in the amount of $7,690. All cash
payments under the terms of the New Notes will be accounted for as reductions of
the carrying amount of the New Notes and no interest expense shall be
recognized.
NOTE
5 - COMMITMENTS AND CONTINGENCIES
A)
Litigation
Texas Workforce Commission.
On February 10, 2000, the Texas Workforce Commission placed an administrative
lien on us in the amount of $109,024 in connection with a claim for unpaid
compensation by our former employees. This amount is included in
accrued expenses at June 30, 2008.
Marathon Oil Company. A
default judgment was taken against us in favor of Marathon Oil Company accrued
in our financial statements under the heading "accrued expenses" on August 31,
1999 in the amount of $326,943 representing past and future rentals under a
lease agreement, together with $7,500 in attorney's fees and post judgment
interest at 10% per annum until paid. Credit towards the judgment was ordered
for sale of personal property by the Sheriff or Constable. We believe the
personal property sold for approximately $28,000. To the extent that the
property was leased during the unexpired term, it is possible that there would
be a mitigation of the damages claim in our favor. We believe that some or all
of the space was subsequently rented approximately 90 days later. The remaining
$306,443 has been accrued in our financial statements under the heading
"accrued expenses."
Deanna S.
Slater. On August 31, 2006, Deanna S. Slater, an independent
contractor formerly with M Power Entertainment, Inc., brought suit in County
Civil Court at Law Number Four in Harris County, Texas, Docket Number 872,560,
alleging breach of contract, quantum meruit, promissory estoppel and for
attorney's fees. No specific dollar amount was claimed by Ms. Slater
but the court on December 29, 2006 granted our Special Exceptions and she
amended her petition alleging the amount she sought in damages along with
certain other pleading requirements. The pre-lawsuit demand was
for payment of $15,785. Trial was held on this matter in
November 2007. On December 31, 2007 the court awarded Deanna S.
Slater the sum of $3,400 and $5,000 to her attorneys. We recorded the amount of
$8,400 in our Financial Statements as of December 31, 2007 and June 30,
2008.
B)
Consulting Agreements
Gary Kimmons. On
January 1, 2008, eDoorways entered into a three year employment agreement
with Gary Kimmons, to act as the CEO and President of the
Corporation. The agreement will automatically extend at the end of
the 3 year term, unless notification is given by either party to
terminate. Compensation was set and authorized by the Board of
Directors and agrees to compensate Mr. Kimmons in the following manner: a)
Monthly salary of $25,000 (annual salary of $300,000); b) $60,000 annual cash
bonus representing 20% of Executive's annual base salary (executive may elect to
receive bonus in the form of common stock rather than a cash
payment); c) Company will issue 30,000,000 (thirty million) shares of restricted
common stock to the Kimmons Family Partnership, LTD, as a reward for Mr.
Kimmons' accomplishments related to eDoorways initiative in 2007; and, d)
eDoorways will issue 750,000 (seven hundred fifty thousand) shares of Series C
convertible preferred stock (See Note 6 – Stockholder’s Equity) to be issued in
the name of The Kimmons Family Partnership, LTD as a signing bonus to be given
to Executive at the time the employment agreement was executed on January 1,
2008.
The
30,000,000 shares of restricted common stock were valued at $270,000, and the
750,000 shares of Series C convertible preferred stock were valued at $105,000,
based on the market value of the stock on the date of issuance. The
Series C convertible preferred stock was valued using a market value equivalent
of twenty shares of common stock. eDoorways recorded the value of the
common stock and preferred stock as compensation expense.
-10-
During
the six months ended June 30, 2008, Mr. G. Kimmons received an additional
4,062,500 shares of common stock and $28,600 in cash in partial settlement of
amounts owed under this contract. As of June 30, 2008, accrued
compensation and expense reimbursements of $116,482 were included in accrued
expenses to related parties.
Lance Kimmons. On
January 1, 2008, we entered into a one year consulting services agreement with
Lance Kimmons (a director of eDoorways) to assist with operations and business
development of eDoorways. Mr. L. Kimmons will also serve on the board
of directors for the year 2008, and will receive the monthly director
compensation of $2,500 per month, in addition to a $7,000 per month fee for
consulting services in relation to the business development aspect of the
contract. In addition, he received a bonus of $30,000 which was paid
in stock and an additional bonus of 500,000 shares of common stock. During
the six months ended June 30, 2008, Mr. L. Kimmons received 10,250,000 shares of
common stock and $5,000 in cash in partial settlement of amounts owed under this
contract. As of June 30, 2008, accrued compensation of $33,000 was
included in accrued expenses to related parties.
Kathryn
Kimmons. On January 1, 2008, eDoorways entered into a
non-employee director agreement with Kathryn Kimmons (a related party) to serve
on the Board of Directors for the year 2008 and receive monthly director
compensation of $2,500. During the six months ended June 30, 2008,
Ms. Kimmons received 4,375,000 shares of common stock and $9,500 in cash in
partial settlement of amounts owed under this contract. As of June
30, 2008, accrued director compensation of $28,500 was included in accrued
expenses to related parties.
Ajene Watson. On
March 10, 2008, we entered into a consulting agreement with Ajene Watson, an
individual consultant in New York, who is charged with establishing an
entertainment vertical service offering as a component of
eDoorways. The agreement had an initial "trial" period of 90 days and
converted to a month-to-month agreement thereafter. Ajene Watson and his
affiliates received, upon execution of the agreement, a retainer of $150,000 in
form of a non-refundable cash retainer of $5,000; a non- refundable equity
retainer of $105,000 in free trading common stock at a price of
$0.0025 per share or 42,000,000 share s and a non-refundable equity
retainer of $45,000 in restricted common stock at a price of $0.005 per share or
9,000,000 shares, according to the share values stipulated in the agreement. The
agreement was executed on March 10, 2008 and approved by the Board on March 11,
2008.
eDoorways
valued those shares at the then current fair value of the equity of $0.005 a
share on March 11, 2008 or $255,000 in aggregate. This amount was recorded as
stock compensation expense during the 90 days following March 11,
2008.
Beginning
April 1, 2008, eDoorways shall pay Ajene Watson a monthly compensation of
$50,000 on the first business day of each month. The payment shall be made as
follows:
1.
|
58%
or $29,000 of the monthly compensation shall be paid in the form
of Restricted Common Stock determined based on a 10% discount from
the day’s prior closing bid price. Such compensation is not to exceed
5,800,000 shares or calculate lower than a per share price of $0.005. If
the per share price of the Compensation equates to less than $0.005,
the Company shall issue the maximum shares of 5,800,000 and pay
the deficit in cash within 30 days. The first payment was due on April 1,
2008.
|
2.
|
39%
or $19,500 of the monthly compensation shall be in the form of eDoorways’
common stock on the first business day of each month. Such compensation is
not to exceed 2,785,714 shares or calculate lower than a per share price
of $0.007. If the per share price of the Compensation equates to less than
$0.007, eDoorways shall issue the Maximum shares of 2,785,714 and pay
the deficit in cash within 30 days. The first payment was due on April 1,
2008.
|
3.
|
3%
or $1,500 of the monthly compensation shall be paid in cash on the first
business day of each month.
|
During
the six months ended June 30, 2008, eDoorways issued a total of 31,290,675
shares of common stock in payment for services under the
agreement. The shares were valued at $402,410 which was included in
general and administrative expense. At June 30, 2008, eDoorways owed
an additional 33,957,936 shares of common stock which were valued at $205,185
and are included in stock payable.
-11-
\
NOTE 6 -
STOCKHOLDERS’ EQUITY
Preferred
Stock
On
November 30, 2007, eDoorways amended its Articles of Incorporation to include
the following authorized shares:
Number
of authorized shares
|
|
Series
A Convertible Preferred Stock
|
7,000,000
|
Series
B Convertible Preferred Stock
|
1,100,000
|
Series
C Convertible Preferred Stock
|
1,000,000
|
Series
D Preferred Stock
|
1,000
|
Common
stock
|
990,899,000
|
Total
authorized shares
|
1,000,000,000
|
The Board
of Directors is vested with the authority to fix the voting powers and other
designations of each class of stock. The Board has not made any such
designations of the Series A and Series B Convertible Preferred
Stock. On December 4, 2007, the Board of Directors designated that
the Series C Convertible Preferred Stock would:
·
|
Carry
voting rights five times the number of common stock
votes;
|
·
|
Carry
no dividends;
|
·
|
Carry
liquidating preference eight times the sum available for distribution to
common shareholders;
|
·
|
Automatically
convert one year after issuance to 20 common shares;
and
|
·
|
Not
be subject to reverse stock splits and other changes to the common stock
of eDoorways.
|
In March
2008, we issued 250,000 shares of Series C convertible preferred stock in
exchange for services and recorded consulting expense of $35,000.
In
addition, in the first quarter of 2008 we issued 750,000 shares of Series C
convertible preferred shares to Gary Kimmons, our CEO. The shares
were valued at $105,000 based on the market value of the common stock that it
could be converted into. This amount was recorded as compensation
expense during the six months ended June 30, 2008.
Common
stock
During
the six months ended June 30, 2008, the holders of the Convertible Debentures
elected to convert principal in the amount of $5,170 into 2,600,000 shares of
common stock. This resulted in a decrease in the derivative liability
of $4,489, which represented the fair value of the embedded derivative
associated with converted principal on the date of conversion.
During
the six months ended June 30, 2008, the holders of notes payable in the amount
of $668,000 elected to convert their notes into 29,500,000 shares of common
stock valued at $832,500 at the date of conversion.
During
the six months ended June 30, 2008, eDoorways issued 48,687,500 shares of common
stock to directors and officers of eDoorways for compensation. The
shares were valued at $423,563.
During
the six months ended June 30, 2008, eDoorways issued a total of 94,743,800
shares of common stock to various consultants for services
performed. The shares were valued at $1,011,535 based on the market
value of the stock on the measurement date of the transactions and recorded as
share-based compensation expense.
-12-
NOTE 7 –
FAIR VALUE MEASUREMENTS
eDoorways’
convertible debenture derivative liability is measured at fair value in the
financial statements. eDoorways’ financial assets and liabilities are
measured using input from three levels of the fair value hierarchy. A financial
asset or liability classification within the hierarchy is determined based on
the lowest level input that is significant to the fair value measurement. The
three levels are as follows:
|
Level
1 – Inputs are unadjusted quoted prices in active markets for identical
assets or liabilities that eDoorways has the ability to access at the
measurement date.
|
|
Level
2 – Inputs include quoted prices for similar assets and liabilities in
active markets, quoted prices for identical or similar assets or
liabilities in markets that are not active, inputs other than quoted
prices that are observable for the asset or liability and inputs that are
derived principally from or corroborated by observable market data by
correlation or other means (market corroborated
inputs).
|
|
Level
3 – Unobservable inputs reflect eDoorways’ judgments about the assumptions
market participants would use in pricing the asset of liability since
limited market data exists. eDoorways develops these inputs
based on the best information available, using internal and external
data.
|
The
following table presents eDoorways’ assets and liabilities recognized in the
balance sheet and measured at fair value on a recurring basis as of June 30,
2008:
Input
Levels for Fair Value Measurements
|
||||||||
Description
|
Level
1
|
Level
2
|
Level
3
|
Total
|
||||
Liabilities:
|
||||||||
Convertible
debenture derivative liability
|
$ -
|
$ 12,212,792
|
$ -
|
$ 12,212,792
|
||||
$ -
|
$ 12,212,792
|
$ -
|
$ 12,212,792
|
The fair
value of the convertible debenture liability is determined using quoted stock
prices, externally developed and commercial models (specifically the
Black-Scholes option pricing model), with internal and external fundamental data
inputs. Stock price quotes are obtained from independent stock
quotation services.
-13-
The
following discussion and analysis compares our results of operations for the
three and six months ended June 30, 2008 to the same period in
2007. This discussion and analysis should be read in conjunction with
our condensed financial statements and related notes included elsewhere in this
report, and our Form 10-K/A for the year ended December 31, 2007.
CAUTIONARY
STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
This
Report on Form 10-Q contains forward-looking statements, including, without
limitation, statements concerning possible or assumed future results of
operations and those preceded by, followed by or that include the words
"believes," "could," "expects," "intends" "anticipates," "will", or similar
expressions. Our actual results could differ materially from these anticipated
in the forward-looking statements for many reasons including the risks described
in our 10-K/A for the period ended December 31, 2007 and elsewhere in this
report. Although we believe the expectations reflected in the forward-looking
statements are reasonable, they relate only to events as of the date on which
the statements are made, and our future results, levels of activity, performance
or achievements may not meet these expectations. We do not intend to update any
of the forward-looking statements after the date of this document to conform
these statements to actual results.
Overview
As of
December 31, 2007, we had callable convertible secured notes (“Convertible
Debentures”) outstanding in the principal amount of $2,246,354. The
Convertible Debentures were issued in several tranches between April 18, 2006
and October 25, 2007. The Convertible Debentures bore interest at
between 6.00% and 8.00%, matured between April 18, 2009 and October 25, 2010,
and were convertible into shares of our common stock at 50% of the average of
the lowest three (3) trading prices for our shares of common stock during the
twenty (20) trading day period prior to conversion.
In
connection with the Convertible Debentures, we had issued warrants to purchase
10,024,081 shares of our common stock at exercise prices between $0.0001 and
$200 per share. The warrants were issued with an initial term of
seven years.
We had
previously evaluated the Convertible Debentures and the warrants under SFAS 133
"Accounting for Derivatives" and EITF 00-19 "Accounting for Derivative Financial
Instruments Indexed to and Potentially Settled in a Company's Own
Stock". We determined the convertible debentures contained an
embedded derivative for the conversion option and the warrants qualified as free
standing derivatives. The conversion option allows for an
indeterminate number of shares to potentially be issued upon
conversion. This results in our being unable to determine with
certainty that we will have enough shares available to settle any and all
outstanding common stock equivalent instruments. We would be required
to obtain shareholder approval to increase the number of authorized shares
needed to share settle those contracts. Because increasing the number
of shares authorized is outside of our control, this results in these
instruments being classified as liabilities under EITF 00-19 and as derivatives
under SFAS 133.
During
the six months ended June 30, 2008, the holders of the Convertible Debentures
elected to convert principal in the amount of $5,170 into 2,600,000 shares of
our common stock.
During
April 2008, we received notice of default from the holders of the convertible
debentures, because we had not issued shares of common stock based on conversion
notices from the holders of the Convertible Debentures. On August 29, 2008 and
amended January 26, 2009, we entered into a repayment agreement with the holders
of the Convertible Debentures on the notes (“New Notes”). Under the
terms of the New Notes, we will be required to make monthly payments in the
following amounts beginning April 6, 2009:
Monthly
Amount
|
Total
Each Period
|
|||
Month
1-3
|
$ 37,782
|
$ 113,346
|
||
Month
4-6
|
53,976
|
161,928
|
||
Month
7-12
|
80,963
|
485,778
|
||
Month
13-24
|
134,939
|
1,619,268
|
||
Month
25-36
|
242,890
|
2,914,680
|
||
Total
|
$ 5,295,000
|
Under the
terms of the New Notes, we will have no obligation to issue shares of our common
stock or to make any payments other than those listed above. If we
make all payments as required, the Convertible Debentures will be considered
paid in full. If we fail to make any payments required by the New
Notes, the New Notes will be considered to have never been executed and the
Convertible Debentures would remain in effect.
-14-
We
determined that this modification of the terms of the existing debt represented
a troubled debt restructuring, because we were experiencing financial
difficulties and the lenders granted a concession to us based on a comparison of
the effective interest rate of the Convertible Debentures and the New
Notes. We compared the total undiscounted future cash payments of the
New Notes with the carrying amount of the Convertible Debentures as of August
29, 2008 as follows:
Amount
|
||
Principal
amount of Convertible Debentures
|
$
|
2,240,584
|
Fair
value of embedded derivative liability
|
4,153,336
|
|
Accrued
interest on Convertible Debentures
|
290,351
|
|
Less:
|
||
Unamortized
deferred financing costs
|
(82,954)
|
|
Unamortized
discount
|
(1,298,627)
|
|
Carrying
amount of Convertible Debentures
|
5,302,690
|
|
Less:
Expected future cash flow under New Notes
|
(5,295,000)
|
|
Gain
on extinguishment of debt
|
$
|
7,690
|
During
the third quarter, in accordance with SFAS No. 15, we will reduce the carrying
amount of the Convertible Debentures to an amount equal to the total future cash
payments specified by the New Notes and will recognize a gain on the
restructuring of debt in the amount of $7,690. All cash payments
under the terms of the New Notes will be accounted for as reductions of the
carrying amount of the New Notes and no interest expense shall be
recognized.
We
believe that the modification of the Convertible Debentures will better position
us to secure additional funding to execute our plan of operations.
Twelve
Month Plan of Operations
During
the next 12 months, we will direct our resources to the development, branding,
and launch of the eDOORWAYS web service offering. This includes both
the Business-to-Consumer (“B to C”) and Business-to-Business (“B to B”)
versions of eDOORWAYS. We will enter into strategic alliances, form joint
ventures and acquire interests in companies whose products and services
integrate into the eDOORWAYS portal.
As the
transition to the eDOORWAYS business model has proceeded, we have raised $2.415
million in capital, and plan on receiving another $3 million in the first
quarter of 2009. If the plan as outlined is achieved within 12
months, we will have raised approximately $5 million for working capital and $5
million for deployment of the B to C version of the eDOORWAYS Internet service
offering.
The
corporate relationships between us, subsidiaries, joint ventures and strategic
alliances will be collaborative, but decentralized so that shared functions,
such as accounting are efficient, but existing, successful operations will
continue without significant adjustment. New operations will require significant
management and professional resources.
We have
raised $2.415 million in capital, and hope to secure another $3 million in the
first quarter of 2009 for working capital. Without this funding and
considering our current cash balance of $594, we do not have enough working
capital to continue operations. If raised, the additional $3 million
would be allocated as follows: $1 million will be used for completion of
the B to C version of eDOORWAYS, $500,000 for its launch starting in Austin,
Texas and the remaining balance will be used for expenses such as general and
administrative, marketing, and consulting. The remainder of
2008 has been devoted to the testing and preparing for the soft launch of
the B to C version of the service offering, transitioning into the national
launch, initiating development of phases II and III of eDOORWAYS, and pursuing
the B to B version.
A goal
has been set to raise investment capital of $10 million in 2009 through funding
acquisitions, joint ventures and strategic alliances to be used in the business
to increase working capital, boost staffing, and purchase fixed assets such as a
building and server farm. The increase in staffing is projected to be
as follows: production - 6 employees, general and administrative - 3 employees,
sales and marketing - 6 employees.
-15-
The $10
million of capital, if acquired, would be used as follows:
(a)
|
eDOORWAYS
B to C Initial Launch in Austin ($1.5
million)
|
·
|
General
& Administrative
|
·
|
Marketing
|
·
|
Site
Development & Technology
Infrastructure
|
·
|
Furniture
Fixtures & Equipment
|
·
|
Facilities
& Office
|
·
|
Compensation
|
·
|
Working
Capital
|
·
|
Reserve
for Contingencies
|
(b)
|
eDOORWAYS
B to C National Launch ($5 million)
|
·
|
General
& Administrative
|
·
|
Marketing
|
·
|
Site
Development & Technology
Infrastructure
|
·
|
Furniture
Fixtures & Equipment
|
·
|
Facilities
& Office
|
·
|
Compensation
|
·
|
Working
Capital
|
·
|
Reserve
for Contingencies
|
(c)
|
Retire
outstanding notes payable ($3.5
million)
|
Product
Development
Our
objective is to complete testing of Phase I of the eDOORWAYS B to C web service
offering during the remainder of 2008 in preparation for a "soft launch" in
Austin, Texas early in 2009. It's also our objective to initiate
development of Phases II and III of the eDOORWAYS B to C service offering during
the first quarter of 2009, with a goal of completing one or both by the end of
the 2009 calendar year. Also, in the second quarter of 2009, we hope
to complete development of a B to B version of eDOORWAYS.
Pre-launch
Organization and Planning
Planning
and organizing activities for the establishment of Austin, Texas as the
operational headquarters of eDOORWAYS Corporation, as well as for the "soft
launch" of the B to C version early in 2009.
Marketing/Deployment
of the eDOORWAYS' "B to C" Service Offering
Applied
Storytelling, our brand development consultant, has established an objective of
completing our B to C marketing and deployment strategy in the first quarter of
2009.
Development
of the Brand Platform
Applied
Storytelling has been engaged to create the eDOORWAYS brand identity, it's
positioning strategy, and platform. These activities are scheduled to
be completed in the first quarter of 2009 in advance of our "soft
launch."
Entertainment
Vertical Market Development
Ajene
Watson, an entertainment marketing consultant in New York City, has established
a goal of creating a business plan and an operational division for the
entertainment vertical market in the first quarter of 2009.
eDOORWAYS
B to C Version National Launch
It is our
objective to execute a national launch of the B to C version of eDOORWAYS during
the second quarter of 2009.
-16-
Recent
Events
Gary Kimmons. On
January 1, 2008, the Company entered into a three year employment agreement with
Gary Kimmons, to act as the CEO and President of the Corporation. The
agreement will automatically extend at the end of the 3 year term, unless
notification is given by either party to terminate. Compensation was
set and authorized by Board of Directors and agrees to compensate Mr. Kimmons in
the following manner: a) Monthly salary of $25,000 (annual salary of $300,000);
b) $60,000 annual cash bonus representing 20% of Executive's annual base salary
(executive may elect to receive bonus in the form of common stock
rather than a cash payment); c) Company will issue 30,000,000 (thirty million)
shares of restricted common stock to the Kimmons Family Partnership, LTD, as a
reward for Mr. Kimmons' accomplishments related to the EDOORWAYS initiative in
2007; and, d) The Company will issue 750,000 (seven hundred fifty thousand)
shares of Series C convertible preferred stock (See Note 6 – Stockholder’s
Equity) to be issued in the name of The Kimmons Family Partnership, LTD as a
signing bonus to be given to Executive at the time the employment agreement was
executed on January 1, 2008.
The
30,000,000 shares of restricted common stock were valued at $270,000, and the
750,000 shares of Series C convertible preferred stock were valued at $105,000,
based on the market value of the stock on the date of issuance. The
Series C convertible preferred stock was valued using market value of twenty
shares of common stock. The company recorded the value of the common
stock as compensation expense at issuance. The value of the Series C
convertible preferred stock was recorded as deferred stock compensation at the
date of issuance and is being amortized over one year. The Company
recognized compensation expense of $78,750 related to the Series C Preferred
Stock during the nine months ended September 30, 2008.
The
30,000,000 shares of restricted common stock were valued at $270,000, and the
750,000 shares of Series C convertible preferred stock were valued at $105,000,
based on the market value of the stock on the date of issuance. The
Series C convertible preferred stock was valued using market value of twenty
shares of common stock. The company recorded the value of the common
stock and preferred stock as compensation expense.
During
the six months ended June 30, 2008, Mr. G. Kimmons received an additional
4,000,000 shares of common stock and $28,600 in cash in partial settlement of
amounts owed under this contract. As of June 30, 2008, accrued
compensation and expense reimbursements of $116,482 were included in accrued
expenses to related parties.
Lance Kimmons. On
January 1, 2008, we entered into a one year consulting services agreement with
Lance Kimmons (a director of eDOORWAYS) to assist with operations and business
development of eDOORWAYS. Mr. L. Kimmons will also serve on the board
of directors for the year 2008, and will receive the monthly director
compensation of $2,500 per month, in addition to a $7,000 per month fee for
consulting services in relation to the business development aspect of the
contract. During the six months ended June 30, 2008, Mr. L. Kimmons
received 10,250,000 shares of common stock and $5,000 in cash in partial
settlement of amounts owed under this contract. As of June 30, 2008,
accrued compensation of $33,000 was included in accrued expenses to related
parties.
Kathryn
Kimmons. On January 1, 2008, eDOORWAYS entered into a
non-employee director agreement with Kathryn Kimmons (a related party) to serve
on the Board of Directors for the year 2008 and receive monthly director
compensation of $2,500. During the six months ended June 30, 2008,
Ms. Kimmons received 4,375,000 shares of common stock and $9,500 in cash in
partial settlement of amounts owed under this contract. As of June
30, 2008, accrued director compensation of $28,500 was included in accrued
expenses to related parties.
Ajene Watson. On
March 10, 2008, we entered into a consulting agreement with Ajene Watson, an
individual consultant in New York, who is charged with establishing an
entertainment vertical service offering as a component of
eDOORWAYS. The agreement had an initial "trial" period of 90 days and
converted to a month-to-month agreement thereafter. Ajene Watson and his
affiliates received, upon execution of the agreement, a retainer of $150,000 in
form of a non-refundable cash retainer of $5,000; a non- refundable equity
retainer of $105,000 in free trading common stock at a price of
$0.0025 per share or 42,000,000 share s and a non-refundable equity
retainer of $45,000 in restricted stock at a price of $0.005 per share or
9,000,000 shares, according to the share values stipulated in the agreement. The
agreement was executed on March 10, 2008 and approved by the Board on March 11,
2008.
The
Company valued those shares at the then current fair value of the equity of
$0.005 a share on March 11, 2008 or $255,000 in aggregate. This amount was
recorded as stock compensation expense during the 90 days following March 11,
2008.
Beginning
April 1, 2008, the Company shall pay Ajene Watson a monthly compensation of
$50,000 on the first business day of each month. The payment shall be made as
follows:
1.
|
58%
or $29,000 of the monthly compensation shall be paid in the form
of Restricted Common Stock determined based on a 10% discount from
the day’s prior closing bid price. Such compensation is not to exceed
5,800,000 shares or calculate lower than a per share price of $0.005. If
the per share price of the Compensation equates to less than $0.005,
the Company shall issue the maximum shares of 5,800,000 and pay
the deficit in cash within 30 days. The first payment was due on April 1,
2008
|
2.
|
39%
or $19,500 of the monthly compensation shall be in the form of the
Company’s common stock on the first business day of each month. Such
compensation is not to exceed 2,785,714 shares or calculate lower than a
per share price of $0.007. If the per share price of the Compensation
equates to less than $0.007, the Company shall issue the Maximum shares of
2,785,714 and pay the deficit in cash within 30 days. The first
payment was due on April 1, 2008
|
3.
|
3%
or $1,500 of the monthly compensation shall be paid in cash on the first
business day of each month.
|
During
the six months ended June 30, 2008, the Company issued a total of 31,290,675
shares of common stock in payment for services under the
agreement. The shares were valued at $402,410 which was included in
general and administrative expense. At June 30, 2008, the Company
owed an additional 33,957,936 shares of common stock which were valued at
$205,185 and are included in stock payable.
During
the six months ended June 30, 2008, we have issued promissory notes to various
individuals for loans to obtain operating cash. The amounts of these
notes total $28,800.
-17-
Off-Balance
Sheet Arrangements
None.
Critical
Accounting Policies
Our
financial statements have been prepared in accordance with accounting principles
generally accepted in the United States of America. The preparation of these
financial statements requires us to make estimates and assumptions that affect
the reported amounts of assets, liabilities, revenues and expenses. Note 1
of the Notes to Financial Statements describes the significant accounting
policies used in the preparation of the financial statements. Certain of these
significant accounting policies are considered to be critical accounting
policies, as defined below. We do not believe that there have been significant
changes to our accounting policies during the period ended June 30, 2008, as
compared to those policies disclosed in the December 31, 2007 financial
statements.
A
critical accounting policy is defined as one that is both material to the
presentation of our financial statements and requires management to make
difficult, subjective or complex judgments that could have a material effect on
our financial condition and results of operations. Specifically, critical
accounting estimates have the following attributes: 1) we are required to
make assumptions about matters that are highly uncertain at the time of the
estimate; and 2) different estimates we could reasonably have used, or
changes in the estimate that are reasonably likely to occur, would have a
material effect on our financial condition or results of
operations.
Estimates
and assumptions about future events and their effects cannot be determined with
certainty. We base our estimates on historical experience and on various other
assumptions believed to be applicable and reasonable under the circumstances.
These estimates may change as new events occur, as additional information is
obtained and as our operating environment changes. These changes have
historically been minor and have been included in the financial statements as
soon as they became known. Based on a critical assessment of our accounting
policies and the underlying judgments and uncertainties affecting the
application of those policies, management believes that our financial statements
are fairly stated in accordance with accounting principles generally accepted in
the United States, and present a meaningful presentation of our financial
condition and results of operations. We believe the following critical
accounting policies reflect our more significant estimates and assumptions used
in the preparation of our financial statements:
Use of
Estimates – These financial statements have been prepared in
accordance with accounting principles generally accepted in the United States
and, accordingly, require management to make estimates and assumptions that
affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and
expenses during the reporting period. Specifically, our management has
estimated variables used to calculate the Black Scholes model calculations used
to value derivative instruments discussed below under "Valuation of Derivative
Instruments". In addition, management has estimated the expected economic life
and value of our licensed technology, our net operating loss for tax purposes,
share-based payments for compensation to employees, directors, consultants and
investment banks, the useful lives of our fixed assets and our allowance for bad
debts. Actual results could differ from those estimates.
RESULTS
OF OPERATIONS
THREE
MONTHS ENDED JUNE 30, 2008 AS COMPARED TO THE THREE MONTHS ENDED JUNE 30,
2007.
There
were no revenues for the three months ended June 30, 2008 or 2007.
We had
operating expenses of $2,205,051 for the three months ended June 30, 2008
compared to $327,566 for the comparative period of 2007. The primary reason for
this increase was due to the increase in equity compensation to various
employees and consultants for services and professional fees.
We had
interest expense of $274,402 during the three months ended June 30, 2008 as
compared to $180,746 for the comparative period of 2007. The interest was
accrued on our unpaid accounts payable, accrued expenses and notes payable. The
increase in interest expenses was the result of the 6% and 8% convertible
debentures which were outstanding during the entire period ended June 30,
2008. Interest expense also includes the amortization of deferred financing cost
of $57,755 and amortization of notes payable discounts of $167,378 for the three
months ended June 30, 2008.
Our net
loss was $9,246,064 for the three months ended June 30, 2008 compared to a
loss of $1,796,371 incurred in the comparable period of 2007. This increase in
our net loss was due to an increase in professional fees and general and
administrative costs in 2008, and also a loss from changes in the derivative
liability on the convertible debentures.
SIX
MONTHS ENDED JUNE 30, 2008 AS COMPARED TO THE SIX MONTHS ENDED JUNE 30,
2007.
There
were no revenues for the six months ended June 30, 2008 or 2007.
We had
operating expenses of $3,029,606 for the six months ended June 30, 2008
compared to $611,183 for the comparative period of 2007. The primary reason for
this increase was due to the increase in equity compensation to various
employees and consultants for services and professional fees.
We had
interest expense of $547,729 for the six months ended June 30, 2008 as compared
to $341,337 for the comparative period of 2007. The interest was accrued on our
unpaid accounts payable, accrued expenses and notes payable. The increase in
interest expenses was the result of the 6% and 8% convertible debentures which
were outstanding during the entire period ended June 30, 2008. Interest
expense also includes the amortization of deferred financing cost of $94,007 and
amortization of notes payable discounts of $355,138 for the six months ended
June 30, 2008.
Our net
loss was $13,153,593 for the six months ended June 30, 2008 compared to a net
loss of $1,574,960 incurred in the comparable period of 2007. This increase in
our net loss was due to an increase in professional fees and general and
administrative costs in 2008, and also a loss from changes in the derivative
liability on the convertible debentures.
-18-
Liquidity
During
the six months ended June 30, 2008, we used cash of $63,053 in our operations
compared to using $618,663 in the comparative quarter of 2007. We had cash on
hand of $45,647 as of December 31, 2007 and $594 at June 30, 2008. As
reflected in the accompanying financial statements, we had a loss from
operations of $3,029,606, a negative cash flow from operations of $63,053, a
working capital deficiency of $15,452,029 and a stockholders’ deficiency of
$15,324,738. This raises substantial doubt about our ability to continue as a
going concern. Our ability to continue as a going concern is dependent on our
ability to raise additional capital and implement our business plan. The
financial statements do not include any adjustments that might be necessary if
the Company is unable to continue as a going concern.
Management
believes that actions presently being taken to obtain additional funding and
implement its strategic plans provide the opportunity for the Company to
continue as a going concern. The Company currently does not have
enough cash to continue operations for the next twelve months.
ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
Not
required for a smaller reporting company.
ITEM 4T CONTROLS AND PROCEDURES.
(a) Evaluation
of Disclosure Controls and Procedures.
Under the
supervision and with the participation of our Chief Executive Officer (CEO) and
Chief Financial Officer (CFO), we have evaluated the effectiveness of our
disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934 (the “Act”)) as of June 30, 2008.
Based on this evaluation, our CEO and CFO concluded that, as of June 30, 2008,
our disclosure controls and procedures were not effective. This conclusion was
based on the existence of the material weaknesses in our internal control over financial reporting previously disclosed
and discussed below.
No
changes in our internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the
Exchange Act) occurred during the fiscal quarter ended June 30, 2008 that have
materially affected, or are reasonably likely to materially affect, our internal control over financial
reporting.
A
material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting,
such that there is a reasonable possibility that a material misstatement of the
company’s annual or interim financial statements will not be prevented or
detected on a timely basis.
As
previously disclosed in our Annual Report on Form 10-K/A for the fiscal year
ended December 31, 2007, we identified and continue to have the following
material weakness in our internal controls over financial
reporting:
Lack of
segregation of duties and technical accounting expertise. Our financial
reporting and all accounting functions are performed by an external consultant
with no oversight by a professional with accounting expertise. Our
management does not possess accounting expertise and hence our controls over the
selection and application of accounting policies in accordance with generally
accepted accounting principles were inadequate and constitute a material
weakness in the design of internal control over financial reporting. This
weakness is due to the Company’s lack of working capital to hire additional
staff.
PART
II - OTHER INFORMATION.
ITEM 1. LEGAL PROCEEDINGS.
Texas
Workforce Commission. On February 10, 2000, the Texas Workforce Commission
placed an administrative lien on us in the amount of $109,024 in connection with
a claim for unpaid compensation by our former employees.
Marathon
Oil Company. A default judgment was taken against us in favor of Marathon Oil
Company on August 31, 1999 in the amount of $326,943 representing past and
future rentals under a lease agreement, together with $7,500 in attorney's fees
and post judgment interest at 10% per annum until Paid. Credit towards the
judgment was ordered for sale of personal property by the Sheriff or Constable.
We believe the personal property sold for approximately $28,000. To the extent
that the property was leased during the unexpired term, it is possible that
there would be a mitigation of the damages claim in our favor. We believe that
some or all of the space was subsequently rented approximately 90 days later.
The remaining $306,443 has been accrued in our financial statements under the
heading "accrued expenses."
Deanna S.
Slater. On August 31, 2006, Deanna S. Slater, an independent
contractor formerly with M Power Entertainment, Inc., brought suit in County
Civil Court at Law Number Four in Harris County, Texas, Docket Number 872,560,
alleging breach of contract, quantum meruit, promissory estoppel and for
attorney's fees. No specific dollar amount was claimed by Ms. Slater
but the court on December 29, 2006 granted our Special Exceptions and she
amended her petition alleging the amount she sought in damages along with
certain other pleading requirements. The pre-lawsuit demand was
for payment of $15,785. Trial was held on this matter in
November 2007. On December 31, 2007 the court awarded Deanna S.
Slater the sum of $3,400 and $5,000 to her attorneys. We recorded the amount of
$8,400 in our Financial Statements as of December 31, 2007 and June 30,
2008.
We are
not aware of other claims or assessments, other than as described above, which
may have a material adverse impact on our financial position or results of
operations.
-19-
ITEM 2. CHANGES IN SECURITIES.
Recent
Sales of Unregistered Securities
The
following securities were issued by eDOORWAYS during the three month period
ended June 30, 2008 and were not registered under the Securities
Act.
The
following securities were issued by eDoorways during the three month period
ended June 30, 2008 and were not registered under the Securities
Act.
During
the three months ended June 30, 2008, the holders of notes payable in the amount
of $665,000 elected to convert their notes into 28,500,000 shares of common
stock valued.
During
the three months ended June 30, 2008, eDoorways issued 18,687,500 shares of
common stock to directors and officers of eDoorways for
compensation.
During
the three months ended June 30, 2008, eDoorways issued a total of 59,790,675
shares of common stock to various consultants for services
performed.
ITEM 3. DEFAULT UPON SENIOR SECURITIES
On April
14, 2008, the NIR group notified eDOORWAYS Corporation of default of the
financing agreement. It is estimated the balance outstanding with interest
amount to approximately $3,000,000.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITIES
HOLDERS
None
None
ITEM6. EXHIBITS
List of
Exhibits attached or incorporated by reference pursuant to Item 601 of
Regulation SB.
31.1
Certification of the Chief Executive Officer/Chief Financial Officer
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (Filed
herewith).
|
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. (Filed
herewith).
|
-20-
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
Date:
February 9, 2009
|
|
eDOORWAYS
CORPORATION
|
|
/s/
Gary Kimmons
|
|
Gary
Kimmons
|
|
Chief
Executive Officer and Principal Accounting
Officer
|