Annual Statements Open main menu

DUOS TECHNOLOGIES GROUP, INC. - Quarter Report: 2013 June (Form 10-Q)

Quarterly Report


 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 10-Q


þ

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the quarterly period ended June 30, 2013

 

 

OR

 

 

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the transition period from ________________ to ________________


Commission file number 333-14229


INFORMATION SYSTEMS ASSOCIATES, INC.

(Exact name of registrant as specified in its charter)


FLORIDA

 

65-0493217

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

819 SW Federal Highway, Suite 206, Stuart, Florida

 


34994

(Address of principal executive offices)

 

(Zip Code)


Registrant’s telephone number, including area code: (772) 403-2992


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 þ  No ¨


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ  No ¨


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 the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer  ¨

Accelerated filer  ¨

  

  

Non-accelerated filer  ¨  (Do not check if a smaller reporting company)

Smaller reporting company  þ


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨  No þ


Class A & B

 

Outstanding at August 14, 2013

Common Stock, $0.001 par value per share

 

75,873,250 shares

 

 






 


Table of Contents


                      

PART I – FINANCIAL INFORMATION

                      

 

 

 

Item 1.

Condensed Financial Statements (unaudited)

1

 

 

 

 

Condensed Balance Sheets

1

 

 

 

 

Condensed Statements of Operations (unaudited)

2

 

 

 

 

Condensed Statements of Cash Flows (unaudited)

3

 

 

 

 

Notes to Condensed Financial Statements (unaudited)

4

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

14

 

 

 

Item 3.

Qualitative and Quantitative Disclosures about Market Risk

19

 

 

 

Item 4.

Controls and Procedures

19

 

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

20

 

 

 

Item 1A.

Risk Factors

20

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

20

 

 

 

Item 3.

Defaults Upon Senior Securities

20

 

 

 

Item 4.

Mine Safety Disclosures

20

 

 

 

Item 5.

Other Information

20

 

 

 

Item 6.

Exhibits

21


SIGNATURES

22







 


PART I – FINANCIAL INFORMATION


Item 1. Financial Statements


INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED BALANCE SHEETS


 

 

June 30,

 

 

December 31,

 

 

 

2013

 

 

2012

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,630

 

 

$

-

 

Accounts receivable

 

 

184,893

 

 

 

35,708

 

Prepaid expenses

 

 

-

 

 

 

5,439

 

Total Current Assets

 

 

186,523

 

 

 

41,147

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

15,448

 

 

 

18,306

 

Other assets

 

 

1,690

 

 

 

4,690

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

203,661

 

 

$

64,143

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Checks written in excess of cash balance

 

$

-

 

 

$

3,880

 

Accounts payable

 

 

230,798

 

 

 

175,265

 

Accounts payable - related parties

 

 

297

 

 

 

6,158

 

Accrued payroll

 

 

172,202

 

 

 

-

 

Notes payable - related parties

 

 

288,507

 

 

 

229,025

 

Notes payable - shareholder

 

 

50,000

 

 

 

50,000

 

Notes payable (Convertible OID), net of discounts - related parties

 

 

56,967

 

 

 

24,953

 

Notes payable (Convertible OID), net of discounts - shareholders

 

 

68,750

 

 

 

69,542

 

Notes payable (Third Party)

 

 

45,000

 

 

 

-

 

Loan payable to factor

 

 

53,938

 

 

 

24,587

 

Loans payable - insurance

 

 

-

 

 

 

4,612

 

Line of credit

 

 

34,291

 

 

 

37,028

 

Deferred revenue

 

 

57,644

 

 

 

38,445

 

Accrued interest

 

 

13,930

 

 

 

11,508

 

Total Current Liabilities

 

 

1,072,324

 

 

 

675,003

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

 

Notes payable (OID) - net of discounts, shareholders

 

 

141,958

 

 

 

143,866

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

1,214,282

 

 

 

818,869

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 12)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity (Deficit)

 

 

 

 

 

 

 

 

Preferred stock $.001 par value, 1,000,000 shares authorized, -0- and -0- shares issued and outstanding at June 30, 2013 and December 31, 2012, respectively

 

 

-

 

 

 

-

 

Common Stock - Class A, $.001 par value, 450,000,000 shares authorized, 57,548,251 and 57,298,251 issued and outstanding at June 30, 2013 and December 31, 2012,respectively

 

 

57,548

 

 

 

57,298

 

Common Stock - Class B, $.001 par value, 50,000,000 shares authorized, 11,500,000 and 11,500,000 issued and outstanding at June 30, 2013 and December 31, 2012,respectively

 

 

11,500

 

 

 

11,500

 

Additional paid in capital

 

 

3,921,445

 

 

 

3,880,196

 

Common Stock to be Issued - Class A 825,000 shares

 

 

13,750

 

 

 

-

 

Accumulated deficit

 

 

(5,014,864

)

 

 

(4,703,719

)

Total Stockholders' Equity (Deficit)

 

 

(1,010,621

)

 

 

(754,726

)

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

$

203,661

 

 

$

64,143

 



The accompanying notes are an integral part of these unaudited condensed financial statements.


1



 


INFORMATION SYSTEM ASSOCIATES, INC.

CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)


 

 

For the three months ended

June 30

 

 

For the six months ended

June 30

 

 

 

2013

 

 

2012

 

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Software and hardware sales

 

$

-

 

 

$

615

 

 

$

72,085

 

 

$

11,613

 

Services

 

 

223,018

 

 

 

157,494

 

 

 

357,992

 

 

 

222,091

 

Total Revenue

 

 

223,018

 

 

 

158,109

 

 

 

430,077

 

 

 

233,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software and hardware

 

 

1,277

 

 

 

-

 

 

 

6,792

 

 

 

5,900

 

Services

 

 

98,965

 

 

 

77,804

 

 

 

191,986

 

 

 

117,012

 

Total Cost of Revenue

 

 

100,242

 

 

 

77,804

 

 

 

198,778

 

 

 

122,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

122,776

 

 

 

80,305

 

 

 

231,299

 

 

 

110,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative and general

 

 

92,460

 

 

 

60,685

 

 

 

147,655

 

 

 

135,333

 

Salaries and employee benefits

 

 

131,659

 

 

 

122,036

 

 

 

260,222

 

 

 

249,808

 

Professional fees

 

 

20,700

 

 

 

22,939

 

 

 

46,648

 

 

 

42,929

 

Total Operating Expenses

 

 

244,819

 

 

 

205,660

 

 

 

454,525

 

 

 

428,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Before Other Income (Expense)

 

 

(122,043

)

 

 

(125,355

)

 

 

(223,226

)

 

 

(317,278

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance fees earned on sales

 

 

7,428

 

 

 

-

 

 

 

9,229

 

 

 

-

 

Factoring fees

 

 

(6,895

)

 

 

(5,180

)

 

 

(12,648

)

 

 

(8,962

)

Interest expense

 

 

(40,236

)

 

 

(55,939

)

 

 

(84,500

)

 

 

(183,221

)

Total Other Income (Expense)

 

 

(39,703

)

 

 

(61,119

)

 

 

(87,919

)

 

 

(192,183

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (Loss)

 

$

(161,746

)

 

$

(186,474

)

 

$

(311,145

)

 

$

(509,461

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Fully Diluted (Loss) per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and fully diluted

 

$

(0.00

)

 

$

(0.00

)

 

$

(0.00

)

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

68,937,140

 

 

 

68,798,251

 

 

 

68,798,501

 

 

 

66,802,647

 





The accompanying notes are an integral part of these unaudited condensed financial statements.


2



 


INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)


 

 

For the six months ended

June 30,

 

 

 

2013

 

 

2012

 

Cash Flows from Operating Activities

 

 

 

 

 

 

Net (Loss)

 

$

(311,145

)

 

$

(509,461

)

Adjustments to reconcile net (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

2,858

 

 

 

22,907

 

Amortization of prepaid consulting

 

 

-

 

 

 

17,500

 

Amortization of original issue discount

 

 

11,108

 

 

 

8,461

 

Amortization of beneficial conversion feature value

 

 

17,852

 

 

 

49,621

 

Amortization of warrant discounts

 

 

22,772

 

 

 

40,654

 

Options issued for services

 

 

8,167

 

 

 

-

 

Investor relation expense for warrant term modifications

 

 

33,333

 

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(149,185

)

 

 

42,802

 

Prepaids

 

 

5,439

 

 

 

-

 

Other assets

 

 

3,000

 

 

 

-

 

Accounts payable

 

 

55,534

 

 

 

18,449

 

Accounts payable - related party

 

 

(5,861

)

 

 

-

 

Accrued expenses

 

 

172,202

 

 

 

34,426

 

Accrued interest

 

 

2,422

 

 

 

1,784

 

Deferred revenue

 

 

19,199

 

 

 

-

 

Net Cash (Used in) Operating Activities

 

 

(112,305

)

 

 

(272,857

)

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

Repayment for checks written in excess of cash balances

 

 

(3,880

)

 

 

-

 

Proceeds from notes - related parties

 

 

112,335

 

 

 

130,265

 

Repayments of notes - related parties

 

 

(52,852

)

 

 

-

 

Proceeds from shareholder

 

 

-

 

 

 

50,000

 

Proceeds from convertible notes, shareholders

 

 

-

 

 

 

76,250

 

Repayment of convertible notes, shareholders

 

 

(8,668

)

 

 

-

 

Proceeds from factor, net of repayments

 

 

29,351

 

 

 

-

 

Repayments to factor, net of proceeds

 

 

-

 

 

 

60,939

 

Insurance premium proceeds

 

 

-

 

 

 

457

 

Insurance premium repayments

 

 

(4,612

)

 

 

-

 

Proceeds from line of credit facility

 

 

32,400

 

 

 

58,466

 

Repayments of line of credit facility

 

 

(35,139)

 

 

 

(54,633

)

Proceeds from third party notes

 

 

45,000

 

 

 

-

 

Net Cash Provided by Financing Activities

 

 

113,935

 

 

 

321,744

 

 

 

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

 

1,630

 

 

 

48,887

 

Cash and Cash Equivalents at Beginning of period

 

 

-

 

 

 

988

 

Cash and Cash Equivalents at End of Period

 

$

1,630

 

 

$

49,875

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

35,816

 

 

$

18,859

 

Cash paid for taxes

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activity

 

 

 

 

 

 

 

 

Conversion of convertible note and accrued interest

 

$

13,750

 

 

$

-

 




The accompanying notes are an integral part of these unaudited condensed financial statements.


3



 


INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited


NOTE 1 – NATURE OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Nature of Operations

Information Systems Associates, Inc. (Company) was incorporated under the laws of the State of Florida on May 31, 1994. The Company provides Mobile Data Center Management™ systems and turnkey data center management solutions to customers. Our products and services include data center asset/inventory management, data center management software and data center data collection. Utilizing its proprietary and patented technology, OSPI® (On Site Physical Inventory®), customers are able to manage data centers on a mobile basis, bringing data center management out of the office and into the data center.


Basis of Presentation

The accompanying unaudited condensed financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (all of which are of a normal recurring nature) considered necessary for a fair presentation have been included. Operating results for the three and six  months ended June 30, 2013 are not indicative of the results that may be expected for the year ending December 31, 2013 or for any other future period. These unaudited condensed financial statements and the unaudited notes thereto should be read in conjunction with the audited financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2012 filed with the Securities and Exchange Commission (the “SEC”) on April 1, 2013 (our “10-K”).


Cash and Cash Equivalents

For the purposes of the Statement of Cash Flows, the Company considers liquid investments with an original maturity of three months or less to be a cash equivalent.


Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates in the accompanying unaudited financial statements include the allowance on accounts receivable, valuation of deferred tax assets, valuation of warrants issued with debt, valuation of beneficial conversion features in convertible debt, valuation of stock-based awards, valuation of long-lived assets for impairment and the measurement and useful lives of property and equipment. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.


Concentrations


Cash Concentrations

Cash and cash equivalents are maintained at financial institutions and, at times, balances may exceed federally insured limits. We have not experienced any losses related to these balances. There were no amounts on deposit in excess of federally insured limits at the date of this report.





4



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



Significant Customers and Concentration of Credit Risk

A significant portion of revenues is derived from certain customer relationships. The following is a summary of customers that each represents greater than 10% of total revenues for the three months ended June 30, 2013 and total accounts receivable at June 30, 2013:


June 30, 2013

Revenue

 

 

Accounts Receivable

 

Customer A

41%

 

Customer A

91%

Customer B

31%

 

Others

  9%

Customer C

14%

 

 

 

Customer D

10%

 

 

 

Other

  4%

 

 

 


Fair Value of Financial Instruments and Fair Value Measurements

We measure our financial assets and liabilities in accordance with generally accepted accounting principles. For certain of our financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, the carrying amounts approximate fair value due to their short maturities. Amounts recorded for subordinated notes payable, net of discount, and loans payable also approximate fair value because current interest rates available to us for debt with similar terms and maturities are substantially the same.


We follow accounting guidance for financial assets and liabilities. This standard defines fair value, provides guidance for measuring fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement cost).


The guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:


Level 1:

Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2:

Inputs, other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

Level 3:

Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us, which reflect those that a market participant would use.


Earnings (Loss) Per Share

Basic earnings per share (EPS) are computed by dividing net (loss) by the weighted average number of common shares outstanding. The dilutive EPS adds the dilutive effect of stock options, warrants and other stock equivalents. As of the date of this report, outstanding warrants to purchase an aggregate of 19,860,000 shares of Class A stock and outstanding options to purchase 1,000,000 shares of Class B stock were excluded from the computation of dilutive earnings per share because the inclusion would have been anti-dilutive. These warrants and options may dilute future earnings per share.


Reclassification

Certain reclassifications have been made to the 2012 Financial Statements to conform to current 2013 presentation.  The reclassifications include labor costs for services and amortization of capitalized software costs which were formerly recorded in general and administrative expenses and are now recorded in cost of sales.


Recent Issued Accounting Standards

We have implemented all new accounting standards that are in effect and that may impact our financial statements and do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations.




5



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



NOTE 2 – GOING CONCERN


As reflected in the accompanying unaudited financial statements, the Company had a net operating loss and cash used in operations for the six months ended June 30, 2013 of $311,145 and $112,305 and the working capital deficit, stockholders’ deficit and accumulated deficit as of June 30, 2013 was $885,801, $1,010,621 and $5,014,864 respectively. These matters raise substantial doubt about the Company’s ability to continue as a going concern.


The ability of the Company to continue as a going concern is dependent on the Company’s ability to further implement its business plan and raise capital. During 2013 management has arranged with a related party for working capital up to $200,000 to finance on-going projects. Our management is also currently engaged in discussions with the capital markets to raise additional funds for expansion including software development and marketing. These financial statements do not include any adjustments related to the recoverability and classification of recorded assets and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.


NOTE 3 – ACCOUNTS RECEIVABLE AND FACTORING


In December 2011 the Company entered into an agreement with a Factoring company whereby the Company will assign, in the Factor’s sole discretion, selected accounts receivable to the Factor in exchange for initial cash funding ("factor advances") for up to 80% of the factored receivable. The minimum 20% reserve held back by the Factor is released after collection of the account receivable by the Factor. The company pays a 3% factor fee for each factored receivable. Since the factoring agreement provides for full recourse against the Company for factored accounts receivable that are not collected by the Factor for any reason, and the collection of such accounts receivable are fully secured by substantially all assets of the Company, the factoring advances have been treated as secured loans on the accompanying balance sheets. The total accounts receivable factored during the period ending June 30, 2013 was $200,092. The factor fees paid during the three and six months ending June 30, 2013 was $6,895 and $12,648 respectively. Total outstanding accounts receivable factored as of June 30, 2013, which is included in Accounts Receivable on the accompanying balance sheet, was $76,312.


The Company has total Accounts Receivable as follows:


 

 

June 30,

2013

 

 

December 31,

2012

 

Accounts Receivable

 

$

108,581

 

 

$

4,974

 

Factored Receivables

 

 

76,312

 

 

 

30,734

 

Allowance for Doubtful Accounts

 

 

-

 

 

 

-

 

Total Accounts Receivable

 

$

184,893

 

 

$

35,708

 


NOTE 4 – PROPERTY AND EQUIPMENT


The Company has total Property and Equipment as follows:


 

 

June 30,

2013

 

 

December 31,

2012

 

Computer software (purchased)

 

$

590

 

 

$

590

 

Website development costs

 

 

10,072

 

 

 

10,072

 

Furniture, fixtures, and equipment

 

 

40,712

 

 

 

40,712

 

Leasehold improvements

 

 

1,664

 

 

 

1,664

 

 

 

 

53,038

 

 

 

53,038

 

Less accumulated depreciation and amortization

 

 

(37,590)

 

 

 

(34,732)

 

 

 

$

15,448

 

 

$

18,306

 


Depreciation expense of $1,429 and $2,858 was recorded for the three and six months ended June 30, 2013, respectively.




6



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



NOTE 5 – NOTES PAYABLE – Related Parties


The Company’s notes payable to related parties classified as current liabilities consist of the following:


 

 

June 30,

2013

 

 

December 31,

2012

 

Notes Payable

 

Principal

 

 

Interest*

 

 

Principal

 

 

Interest*

 

Related party

 

$

178,090

 

 

 

2.5

%

 

$

85,755

 

 

 

2.5

%

Related party

 

 

45,000

 

 

 

1.5

%

 

 

25,000

 

 

 

1.5

%

President & COO

 

 

-

 

 

 

-

 

 

 

32,602

 

 

 

-

 

CEO

 

 

65,417

 

 

 

-

 

 

 

85,668

 

 

 

 

 

Total

 

$

288,507

 

 

 

 

 

 

$

229,025

 

 

 

 

 


On August 30, 2012 a company that is majority owned by a foreign investor and personal friend of the Company’s President and COO, entered into an arrangement with the Company to loan up to $200,000 on a revolving basis at an interest rate of 2.5% per month based on purchase orders or invoices that have not been previously factored. The initial deposit for this loan came from the Company’s President and COO pursuant to the investor, who is a foreign national, setting up an appropriate entity to handle further transactions. Further, the Company’s President and COO personally guaranteed the loan. At June 30, 2013 and December 31, 2012 there was outstanding principal balance of $178,090 and $85,755, respectively. Accrued interest at June 30, 2013 and December 31, 2012 was $12,749 and $8,669, respectively.


On June 27, 2012 an individual whom the Company’s President and COO has significant influence over, loaned the Company $10,000 at an interest rate of 1.5% interest per month payable monthly. Between July 13, 2012 and July 24, 2012 the related party advanced an additional $15,000. On January 1, 2013, the Company received $19,400 from this related party in exchange for forty-five day original issue discount note with a face value of $20,000 and a maturity date of February 15, 2013. The original discount interest rate was 2% per month. On February 15, 2013, the related party agreed to extend the note for an additional thirteen days, through March 1, 2013 on the same terms and conditions. The original discount interest of $200 was paid to the lender on February 15, 2013. On March 1, 2013, the related party agreed to extend the note for an additional month, through March 31, 2013 on the same terms and conditions.  On April 1, 2013, the related party agreed to extend the note for an additional month, through April 30, 2013 on the same terms and conditions.  On May 1, 2013, the related party agreed to extend the note for an additional month, through May 31, 2013 on the same terms and conditions.  On June 1, 2013, the related party agreed to extend the note for an additional month, through June 30, 2013 on the same terms and conditions. At June 30, 2013 and December 31, 2012 there was outstanding principal balance of $45,000 and $25,000, respectively. Accrued interest at June 30, 2013 and December 31, 2012 was $0 and $407.


On May 31, 2012 the Company’s President and COO made a $30,000 short-term advance to the Company. During the second and third quarter, additional advances totaling $50,975 were made. No interest was due on these short-term advances. At December 31, 2012 the advances had been paid in full. During the third quarter the Company deferred $71,012 of payroll for this officer and recorded the amount as a non-interest bearing loan payable. The Company paid down the loan by $39,788 leaving a balance at year-end of $31,224. During the third quarter the officer used his personal credit card to purchase a Company computer in the amount of $1,378 which is recorded as a loan payable. The Company paid these loans as sufficient funds became available. At June 30, 2013 and December 31, 2012 this officer had an outstanding loan balance of $0 and $32,602, respectively.


On May 28, 2011, the Company’s Chairman and CEO advanced the Company $25,000 in exchange for a promissory note, bearing an annual interest of 6% and a repayment term of seven months. On January 1, 2012, the note was extended for a further 12 months. As of December 31, 2012 the note and accrued interest was paid in full. During the second quarter of 2012, the Company reclassified $30,265 of accounts payable balances due to the CEO, to loan payable - officer. These balances were a result of Company expenses charged to the CEO’s personal credit cards. The Company was previously paying the credit card companies directly for these expenses incurred. During the third quarter 2012 the company recorded accrued payroll for this officer. The resultant net pay was converted to a non-interest bearing loan payable in the amount of $54,682. The Company pays these loans as sufficient funds become available. At June 30, 2013 and December 31, 2012 this officer had an outstanding loan balance of $65,417 and $85,668, respectively.




7



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



NOTE 6 – NOTE PAYABLE – Shareholder


The Company’s notes payable to shareholder classified as current liability at June 30, 2013 and December 31, 2012 consists of the following:


 

 

June 30,

2013

 

 

December 31,

2012

 

Note Payable

 

Principal

 

 

Interest*

 

 

Principal

 

 

Interest*

 

Shareholder

 

$

50,000

 

 

 

3.0

%

 

$

50,000

 

 

 

3.0

%


On January 11, 2012 a shareholder loaned the Company $35,000 at 3% interest per month for one year. On April 13 2012, the shareholder loaned additional principal to the Company in the aggregate amount $25,000. On June 28, 2012, the Company made a $10,000 principal payment on the note. On January 1, 2013, the Company entered into a new agreement with the shareholder to rollover an existing line of credit in the amount of $50,000. The original line of credit was for a total of $60,000 and ISA repaid $10,000 of that obligation during 2012. The new note maintains similar terms and conditions but with a reduction in the monthly fee from 3% to 2.5%. At June 30, 2013 and December 31, 2012 the principal balance on the note was $50,000 and $50,000, respectively. At June 30, 2013 and December 31, 2012 the accrued interest on the note balance was $1,181 and $2,432, respectively.


NOTE 7 – NOTE PAYABLE, CONVERTIBLE OID – Related Party


 

 

June 30,

2013

 

 

December 31,

2012

 

Notes Payable - Convertible

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

Related Party Affiliate

 

$

66,000

 

 

 

(9,033

)

 

$

56,967

 

 

$

66,000

 

 

 

(41,047

)

 

$

24,953

 


On June 20 and 28, 2012, a related party who is an affiliate of the President and COO, made a non interest bearing short-term loan to the Company in the amount of $60,000. On August 15, 2012, this loan was exchanged for a one year original issue discount convertible note with detachable warrants. The face value of the note is $66,000. The $6,000 original issue discount is expensed as interest over the term of the note. The convertible note payable is convertible into 1,320,000 shares of the Company’s Class B common stock at a conversion rate of $0.05 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at a relative fair value of $28,571. The five-year warrants to purchase 1,320,000 shares of the Company’s Class B common stock at an exercise price of $0.10 were valued at a relative fair value of $31,429 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 462.61%, and a risk free interest rate of .102%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note to be amortized to interest expense over the term of the note. The net value of the note at June 30, 2013 and December 31, 2012 was $56,967 and $24,953, respectively.  


NOTE 8 – NOTES PAYABLE, CONVERTIBLE OID – Shareholders


 

 

June 30,

2013

 

 

December 31,

2012

 

Notes Payable - Convertible

 

Principal

 

 

Conversion

to Common

Stock

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

Shareholder

 

$

68,750

 

 

 

 

 

 

-

 

 

$

68,750

 

 

$

68,750

 

 

$

(10,171

)

 

$

58,579

 

Shareholder

 

 

13,750

 

 

 

(13,750

)

 

 

 

 

 

 

-

 

 

 

13,750

 

 

 

(2,787

)

 

 

10,963

 

 

 

$

82,500

 

 

 

 

 

 

 

-

 

 

$

68,750

 

 

$

82,500

 

 

$

(12,958

)

 

$

69,542

 





8



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



On February 24, 2012, the Company received $62,500 from a shareholder in exchange for a one year original issue discount convertible note with detachable warrants. The face value of the note is $68,750. The $6,250 original issue discount is recorded as debt discount and expensed as interest over the term of the note. The convertible note payable is convertible into 4,125,000 shares of the Company’s Class A common stock at a conversion rate of $0.017 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at $24,606. The five-year warrants to purchase 3,750,000 shares of the Company’s Class A common stock at an exercise price of $0.033 were valued at a relative fair value of $37,894 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 462.61%, and a risk free interest rate of .89%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note. On February 24, 2013, this note became due and payable. ISA is technically in default though no written notice has been received from the shareholder. The Company is in discussions with the shareholder regarding either converting the note or extending it for further periods. As of the date of this report discussions continue. The net value of the note at June 30, 2013 and December 31, 2012 was $68,750 and $58,579 respectively.


On May 11, 2012, the Company received an additional investment of $12,500 from a shareholder in exchange for a one year original issue discount convertible note with detachable warrants. The face value of the note is $13,750. The $1,250 original issue discount is expensed as interest over the term of the note. The convertible note payable is convertible into 825,000 shares of the Company’s Class A common stock at a conversion rate of $0.017 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at $1,545. The five-year warrants to purchase 825,000 shares of the Company’s Class A common stock at an exercise price of $0.033 were valued at the relative fair value of $4,970 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 462.61%, and a risk free interest rate of .096%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note. On May 11, 2013, the shareholder verbally requested to convert the note into 825,000 shares common stock.  At the date of this report, the Company had not received the executed conversion documents and therefore has recorded the 825,000 shares in ‘Common Stock to be Issued’ (see Note 16). On May, 10th the Board of Directors adopted the resolution to issue this shareholder 250,000 shares as a condition of this additional investment.  The Company originally issued the shareholder 750,000 shares, at $0.033 per share, for a $25,000 investment on July 14th, 2011.  This investment was recalculated at $.016 per share resulting in the additional 250,000 shares. These shares were issued on May 23rd, 2013 (see Note 14).  The Company recorded an additional expense of $1,833 related to the share issuance based on the quoted share price on the grant date of $0.022.


NOTE 9 – NOTE PAYABLE – OID – LONG TERM LIABILITY – Shareholder


 

 

June 30,

2013

 

 

December 31,

2012

 

Notes Payable - OID

 

Current

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

Shareholder

 

$

156,332

 

 

$

(14,374

)

 

$

141,958

 

 

$

165,000

 

 

$

(21,134

)

 

$

143,866

 


On July 15th, 2011 the Company received $125,000 from a shareholder in exchange for a one year original issue discount convertible note with detachable warrants. The face value of the note is $137,500. The $12,500 original issue discount is recorded as debt discount and expensed as interest over the term of the note. The convertible note payable is convertible into 4,125,000 shares of the Company’s Class A common stock at a conversion rate of $0.033 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at $62,500. The five-year warrants to purchase 3,750,000 shares of the Company’s Class A common stock at an exercise price of $0.033 were valued at the relative fair value of $62,500 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 347.62%, and a risk free interest rate of 1.46%.



9



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note. The net liability of $63,664 was included as a current liability at December 31, 2011. On July 15, 2012, the maturity date, the $137,500 note was exchanged for a new two year original issue discount secured note. The note is secured by the Company’s intellectual property, notably the patent for OSPI. In exchange for the security the investor agreed to waive the conversion rights and cancel the warrants issued with the original note. On February 8, 2013, the Company entered into an Inter-creditor Agreement with Liquid Capital Exchange, Inc. (the Company’s factor) and a shareholder who has a $165,000 original issue discount note dated July 15, 2012, secured by the intellectual property. The Inter-creditor Agreement resolves a definition dispute concerning UCC’s filed by both parties to protect their collateral. A part of this agreement calls for the shareholder to receive 5% of all factor advances to the company until such time the shareholder loan is paid in full. Additionally, until the loan is paid, if there is a trigger notice (loan is due or is called), the factor will pay to the shareholder all factor holdback amounts after collection of the related accounts receivable, less any factor fees. The face value of the note is $165,000. The $27,500 original issue discount is expensed as interest over the term of the note. The net value of the note at June 30, 2013 and December 31, 2012 was $141,958 and $143,866, respectively.


NOTE 10 – NOTE PAYABLE – THIRD PARTY


On May 7, 2013 a third party loaned the Company $45,000 at 1.5% interest per month for six months. As of June 30, 2013 and December 31, 2012 the balance on the note was $45,000 and $0, respectively.  There was -0- accrued interest due as of June 30, 2013 and December 31, 2012.


NOTE 11 – NOTE PAYABLE – LINE OF CREDIT


The Company has a line of credit with Wells Fargo Bank. The line of credit provides for borrowings up to $40,000. The balance as of June 30, 2013 and December 31, 2012 was $34,291 and $37,028, respectively. The interest rate is the Prime Rate plus 3%. The CEO of the Company is the personal guarantor. The line of credit is due on demand with an expiration date of April 30, 2014.


NOTE 12 – COMMITMENTS AND CONTINGENCIES


Operating lease


On April 25, 2011, the Company entered into a 3 year escalating lease agreement for 1,352 square feet commencing July, 2011. The monthly rental rate is $1,800, $1,920 and $2,040 for the lease years ending July 31, 2012, 2013 and 2014, respectively. The Company incurred $1,664 in leasehold improvements prior to occupancy and paid a security deposit of $1,690.


On September 19, 2011, the Company entered into a 1 year sublease for 2,000 square feet in Las Vegas, Nevada. The sublease commenced on October 15, 2011 and requires monthly payments of $3,000.  The security deposit of $3,000 was expensed during the period ending June 30, 2013.


Rent expense for the six months ending June 30, 2013 and 2012 were $14,465 and $15,214, respectively.


Five Year Minimum Lease Payment Schedule

 

Year

 

 

 

2013

 

$

11,520

 

2014

 

 

24,480

 

2015

 

 

-

 

2016

 

 

-

 

2017

 

 

-

 

Total

 

$

36,000

 




10



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



NOTE 13 – RELATED PARTIES


As of June 30, 2013 and December 13, 2012 there were various notes and loans payable to related parties (see Notes 5 and 7).


NOTE 14 – STOCKHOLDERS’ EQUITY


Common stock issued for 3:1 forward split of Class A Common Stock


On August 1, 2013, the Company issued 42,915,502 shares, of which 38,365,501 relates to June 30, 2013 shares of Common Stock – Class A to non-affiliate shareholders.  (see Note 17)


Common stock issued for the conversion of notes


On May10th, 2013 the Board of Directors adopted the resolution to issue a shareholder 250,000 Class A shares as a condition of an additional investment.  The Company originally issued the shareholder 750,000 Class A shares, at $0.033 per share, for a $25,000 investment on July 14th, 2011.  This investment was recalculated at $0.017 per share resulting in the additional 250,000 shares.  These shares were issued on May 23rd , 2013.  The Company recorded an additional expense of $1,833 related to the share issuance based on the quoted share price on the grant date of $0.022.


NOTE 15 – STOCK PURCHASE WARRANTS AND OPTIONS


Warrants


Following is a summary of warrants for Class A common shares outstanding:


 

 

June 30,

2013

 

 

December 31,

2012

 

 

 

Shares

 

 

Weighted

Avg

Exercise

Price

 

 

Shares

 

 

Weighted

Avg

Exercise

Price

 

Outstanding at beginning of period

 

 

19,860,000

 

 

$

.031

 

 

 

14,700,000

 

 

$

.033

 

Granted

 

 

-

 

 

 

-

 

 

 

13,410,000

 

 

$

.02

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

 

 

8,250,000

 

 

$

.031

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding at end of period

 

 

19,860,000

 

 

$

.031

 

 

 

19,860,000

 

 

$

.031

 

Exercisable at end of period

 

 

19,860,000

 

 

$

.031

 

 

 

19,860,000

 

 

$

.031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average grant date fair value

 

 

 

 

 

$

.016

 

 

 

 

 

 

$

.016

 

Weighted average remaining contractual term

 

 

 

 

 

 

3.27

 

 

 

 

 

 

 

3.77

 




11



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



Options


Following is a summary of options for Class B common stock outstanding:


 

 

June 30,

2013

 

 

December 31,

2012

 

 

 

Shares

 

 

Weighted

Avg

Exercise

Price

 

 

Shares

 

 

Weighted

Avg

Exercise

Price

 

Outstanding at beginning of period

 

 

350,000

 

 

$

0.035

 

 

 

-

 

 

 

-

 

Granted

 

 

650,000

 

 

$

0.020

 

 

 

350,000

 

 

$

0.035

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Expired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding at end of period

 

 

1,000,000

 

 

$

0.030

 

 

 

350,000

 

 

$

0.035

 

Exercisable at end of period

 

 

100,000

 

 

$

0.035

 

 

 

100,000

 

 

$

0.035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average grant date fair value

 

 

 

 

 

$

0.03

 

 

 

 

 

 

$

0.04

 

Weighted average remaining contractual term

 

 

 

 

 

 

4.36

 

 

 

 

 

 

 

4.59

 


On January 1, 2013 the Company granted options to purchase 650,000 shares of Class B common stock to its independent directors. The options have an exercise price of $0.02 per share, a five-year term, vest on January 1, 2014¸ and are subject to continuing service as a director. The options were valued using the Black-Scholes model using a volatility of 508.21%, an expected term of 5 years and an interest rate of 0.76%. The options are valued at $14,500 and will be recognized as expense over the requisite service period.  Total stock option expense for the six months ended June 30, 2013 was $8167.


NOTE 16 – COMMON STOCK TO BE ISSUED


On May 11, 2012, the Company received an additional investment of $12,500 from a shareholder in exchange for a one year original issue discount convertible note with detachable warrants. The face value of the note is $13,750. The $1,250 original issue discount is expensed as interest over the term of the note. The convertible note payable is convertible into 825,000 shares of the Company’s Class A common stock at a conversion rate of $0.017 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at $1,545. The five-year warrants to purchase 825,000 shares of the Company’s Class A common stock at an exercise price of $0.033 were valued at the relative fair value of $4,970 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 462.61%, and a risk free interest rate of .096%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note. On May 11, 2013, the shareholder verbally requested to convert the note into 825,000 shares Class A common stock.  At the date of this report, the Company had not received the executed conversion documents and therefore has recorded the 825,000 shares in ‘Common Stock to be Issued’.


NOTE 17 – RECAPITALIZATION


The Company has affected a recapitalization by splitting the common stock into two classes – Class A common stock to be held by all shareholders except for those parties who may be deemed to be affiliates, namely all officers, directors and holders of more than 10% of the outstanding shares and Class B shareholders who are the presumed affiliates.  The only difference between Class A and Class B is that Class A shareholders will no longer have voting rights while Class B shareholders retain voting rights.  Each share of Class B Stock shall be convertible into one share of Class A Stock at the option of the holder beginning 90 days after the date this Second Amendment has been filed with the Florida Secretary of State.




12



INFORMATION SYSTEMS ASSOCIATES, INC.

CONDENSED NOTES TO THE UNAUDITED FINANCIAL STATEMENTS

JUNE 30, 2013

Unaudited



On August 1st, 2013 the Company filed the Second Articles of Amendment (the “Second Amendment”) creating the two classes, and also declared a two-for-one stock dividend to holders of Class A common stock of record on August 1, 2013 (the “Record Date”).  Shareholders that held one share of common stock on the Record Date, now own three shares.  No dividend was declared for holders of what is now Class B common stock.  The stock dividend was approved by the Board of Directors, and not the shareholders, as way of thanking the Company’s shareholders for their patience and rewarding them for giving management additional time to establish a path to profitability.


All future dividends and distributions will be shared without regard to the creation of classes.  The recapitalization occurred by the written consent of holders of more than the majority of our outstanding shares, based upon the recommendation of the Board of Directors.  Following obtaining that consent, on August 1, 2013, the Company filed the Second Amendment with the Florida Secretary of State, creating the two classes and also increasing the number of authorized shares to 450,000,000 shares of Class A common stock, 50,000,000 of Class B common stock and reducing the number of shares of preferred stock to 1,000,000 shares.  The Company increased the number of authorized shares of capital stock in order to accommodate the dividend described in the above paragraph and also permit the Company to have the ability to raise additional funds in order to support our future growth and fund our operations.  


During the afternoon of August 7, 2013, the Financial Industry Regulatory Authority (“FINRA”), which regulates broker-dealers but not the Company, raised an issue as to the reclassification. The Company is staying implementation of the reclassification and dividend (discussed below) pending resolution of this matter with FINRA.


This change in capital structure was recorded retroactive in the accompanying Financial Statements for all periods presented.  The following table summarizes the recapitalization:


 

 

Recapitalization

August 1, 2013

 

 

 

Before

 

 

After

 

 

 

Par

Value

 

 

Authorized

Shares

 

 

Par

Value

 

 

Authorized

Shares

 

Authorized Shares

  

                       

  

  

                       

  

  

                       

  

  

                       

  

Preferred stock

 

  

.001

 

 

  

2,000,000

 

 

  

.001

 

 

  

1,000,000

 

Common Stock

 

 

.001

 

 

 

50,000,000

 

 

 

.001

 

 

 

-

 

Common Stock - Class A

 

 

.001

 

 

 

-

 

 

 

.001

 

 

 

450,000,000

 

Common Stock - Class B

 

 

.001

 

 

 

-

 

 

 

.001

 

 

 

50,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Authorized Shares

 

 

 

 

 

 

52,000,000

 

 

 

 

 

 

 

501,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued and Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

.001

 

 

 

-

 

 

 

.001

 

 

 

-

 

Common Stock

 

 

.001

 

 

 

32,957,751

 

 

 

.001

 

 

 

-

 

Common Stock - Class A

 

 

.001

 

 

 

-

 

 

 

.001

 

 

 

64,373,253

 

Common Stock - Class B

 

 

.001

 

 

 

-

 

 

 

.001

 

 

 

11,500,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Authorized Shares

 

 

 

 

 

 

32,957,751

 

 

 

 

 

 

 

75,873,253

 


NOTE 18 – SUBSEQUENT EVENT


On July 17th, 2013 the Company entered into a one-year Consulting Agreement with Abacus Securities, an International Business Consulting Corporation in exchange for 6,000,000 shares Common Stock – Class A giving the effect of the two-for-one stock dividend to holders of record as of August 1, 2013.





13



 


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


OUR COMPANY


We were incorporated in Florida in 1994 to engage in the business of developing software for the financial and asset management industries. We are currently engaged and plan to continue in the sale of asset management software for corporate information technology data centers and networks. ISA is a "solution provider" positioned to develop and deliver comprehensive asset management systems large data center assets.


We deliver turnkey software and service solutions that give large corporations control of their IT assets. Our mobile asset solution addresses data center equipment inventory, space utilization, power and connectivity management. In conjunction with our data center asset management solutions, ISA also offers state of the art asset data collection and audit services focusing on the enterprise IT infrastructure. The data collection and audit services are based on our solution OSPI® which provides mobile data center asset management on a handheld device. It dramatically reduces the time and effort spent managing changes to the data center or performing asset inventories while greatly improving the accuracy of asset management data. It is the only mobile asset management system purposely built for use in the data center. It puts a full mobile solution within the data center manager's control, allowing data to be managed while in the data center at the time and place changes occur.


RESULTS OF OPERATIONS


The following discussion should be read in conjunction with the unaudited financial statements included in this report.


For the Three months ended June 30, 2013 compared to June 30, 2012


Revenues


Revenues were $223,018 and $158,109 for the three months ended June 30, 2013 and 2012, respectively. The revenues increase for 2013 is primarily due to an increase in professional services revenue and customer service revenue $51,395 and $14,131 respectively.


Cost of Revenues


Costs of revenues were $100,242 and $77,804 for the three months ended June 30, 2013 and 2012, respectively. The increase in 2013 cost of sales is due to an increase in professional services cost, software licensing costs, and customer services cost of $20,366, $1,278, and $795 respectfully.


Operating Expenses


Operating expenses for the three months ended June 30, 2013 and 2012 were $244,819 and $205,660, respectfully. The increase in operating expenses primarily resulted from an increase in marketing and investor relations expense.


Loss before other Income (Expense)


The loss from operations for the three months ended, June 30, 2013 and 2012 was $122,043 and $125,355, respectfully.   The variances reported above in Revenue, Cost of Sales and Operating Expenses explain the difference.


Other Income (Expense)


Interest Expense


Interest expense for the three months ended June 30, 2013 and 2012 was $40,236 and $55,939 respectfully. The decrease in interest expense primarily resulted from decrease of amortization of interest expense associated with original issue discount notes, the beneficial conversion feature and warrants issued associated with our convertible notes.



14



 


Factor Fees


Factoring fees for the three months ending June 30, 2013 and 2012 were $6,895 and $5,180, respectfully. The $1,715 increase was due to an increase in the number of invoices factored.


Net Loss


Net loss for the three month period ended June 30, 2013 and 2012 was $161,746 and $186,474, respectfully. The approximate $25,000 reduction in net loss was primarily due to the decrease in the amount of debt discount amortized on convertible note payable borrowing. Net loss per common share was $0.01 and $0.01 for the period ended June 30, 2013 and 2012, respectively. Weighted average common shares outstanding for the three month period ended June 30, 2013 and 2012 were 68,937,140 shares and 68,798,251 shares, respectively.


For the six months ended June 30, 2013 compared to June 30, 2012


Revenues


Revenues were $430,077 and $233,704 for the six months ended June 30, 2013 and 2012, respectively. The revenues increase for 2013 due to an increase in professional services revenue, software licensing revenue and customer service revenue by $111,915, $60,472, and $23,985 respectively.


Cost of Revenues


Costs of revenues were $198,778 and $122,912 for the six months ended June 30, 2013 and 2012, respectively. The increase in 2013 cost of sales is primarily due to an increase in professional services cost, software licensing cost, and customer services cost of $73,737, $893, and $1,237, respectively.


Operating Expenses


Operating expenses for the six months ended June 30, 2013 and 2012 were $454,525 and $428,070 respectfully. The increase in operating expenses resulted primarily from an increase in general and administrative expenses, salary and benefits and professional fees of $12,322, $10,414 and $3,719, respectfully.


Loss before other Income (Expense)


We had a loss from operations for the six months ended June 30, 2013 and 2012 of $223,226 and $317,278, respectfully. The decrease in the loss resulted primarily from a $196,373 increase in gross profit.


Other Income (Expense)


Interest Expense


Interest expense for the six months ended June 30, 2013 and 2012 was $84,500 and $183,221 respectfully. The decrease in interest expense resulted from decrease of amortization of interest expense associated with original issue discount notes, the beneficial conversion feature and warrants issued associated with our convertible notes.


Factor Fees


Factoring fees for the six months ending June 30, 2013 and 2012 were $12,648 and $8,962, respectfully. The $3,686 increase was due to an increase in the number of invoices factored.


Net Loss


Net loss for the six month period ended June 30, 2013 and 2012 were $311,145 and $509,461 respectively.  The approximate $200,000 reduction in net loss was primarily due to the decrease in the amount of debt discount amortized on convertible note payable borrowing and increased revenues. Net loss per common share for the period ended June 30, 2013 and 2012 was $(.00) and $(.01), respectively. Weighted average common shares outstanding for the six month period ended June 30, 2013 and 2012 were 68,798,501 shares and 66,802,647 shares, respectively.



15



 


Liquidity and Capital Resources


Cash flows used in operations were $112,305 for the six month period ending June 30, 2013 and cash flow used in operations was $272,856 for the six month period ending June 30, 2012.


Cash flows used in operations during the period ended June 30, 2013 were attributable to a net loss of $311,145 and an increase in accounts receivable of $149,185, offset by depreciation and amortization expense of $2,858, amortization of original issue discount, beneficial conversion value and warrant discounts of $51,732, options issued for services of $8,167, increase in accounts payable and accrued expenses $ 227,736, and an increase in deferred revenue of $19,199.


During the period ended June 30, 2013 and 2012, we experienced no effect from investing activities.


Cash flows provided by financing activities was $113,935 for the period ended June 30, 2013. These cash flows were provided by net proceeds from related party and shareholder notes of $59,483, net proceeds from line of credit of $2,739, and net proceeds from factors, net of repayments of $29,351, and a repayment of checks written in excess of cash balances of $3,880.


As of August 14th, we had cash on hand of $6,453.  During 2013 the management has arranged with a related party for working capital up to $200,000 to finance on-going projects.  If we are unable to generate revenues sufficient to support our operations we will require additional debt or equity financing to meet the working capital needs of the Company.   Our management is in the process of  raising capital but this has been delayed due to inability to correctly price an offering pending the dividend/split and insufficient authorized shares.  Management is developing a new investor slide deck with Hayden IR and plans to present this in a series of conference calls over the next several weeks.  Also, debt will be repaid from a combination of future cash flows and investment raises via conversions.




OFF BALANCE SHEET ARRANGEMENTS


We have no-off balance sheet contractual arrangements, as that term is defined in Item 303(a)(4) of Regulation S-K.


CRITICAL ACCOUNTING POLICIES


Our unaudited financial statements have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to make estimates and judgments. We believe that the determination of the carrying value of our long-lived assets, the valuation allowance of deferred tax assets and valuation of share-based payment compensation are the most critical areas where management’s judgments and estimates most affect our reported results. While we believe our estimates are reasonable, misinterpretation of the conditions that affect the valuation of these assets could result in actual results varying from reported results, which are based on our estimates, assumptions and judgments as of the balance sheet date.


Revenue Recognition


The Company recognizes revenue in accordance with the Securities and Exchange Commission (the “SEC”) Staff Accounting Bulletin No. 104, "Revenue Recognition" and Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 985-605-25 which addresses Revenue Recognition for the software industry. The general criteria for revenue recognition under ASC 985-605 for our Company which sells software licenses which do not require any significant modification or customization is that revenue is recognized when persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable and collectability is probable.


The Company generates revenue from three sources: (1) professional Services (consulting & auditing); (2) software licensing with optional hardware sales; and (3) customer service (training & maintenance/support).


For sales arrangements that do not involve multiple elements:


(1)

Revenues for professional services, which are of short term duration, are recognized when services are completed.



16



 


(2)

Through the date of this report, software license sales have been one time sales of a perpetual license to use our software product and the customer also has the option to purchase third party manufactured handheld devices from us if they purchase our software license. Accordingly the revenue is recognized upon delivery of the software and delivery of the hardware, as applicable, to the customer.

(3)

Training sales are one time upfront short term training sessions and are recognized after the service has been performed.

(4)

Maintenance/support is an optional product sold to our software license customers under one year contracts. Accordingly, maintenance payments received upfront are deferred and recognized over the contract term.


Arrangements with customers may involve multiple elements of the above sources. Training and maintenance on software products will generally occur after the software product sale while other services may occur before or after the software product sale and may not relate to the software product.


Each element is accounted for separately when each element has value to the customer on a stand-alone basis and there is Company specific objective evidence of selling price of each deliverable. For revenue arrangements with multiple deliverables, the Company allocates the total customer arrangement to the separate units of accounting based on their relative selling prices as determined by the price for the items when sold separately. Once the selling price is allocated, the revenue for each element is recognized using the general and specific criteria under GAAP as discussed above for elements sold in non-multiple element arrangements. A delivered item or items that do not qualify as a separate unit of accounting within the arrangement are combined with the other applicable undelivered items within the arrangement. The allocation of arrangement consideration and the recognition of revenue is then determined for those combined deliverables as a single unit of accounting. The Company sells it various services and software and hardware products at established prices on a standalone basis which provides Company specific objective evidence of selling price for purposes of multiple element relative selling price allocation. All elements in multiple element arrangements with Company customers qualify as separate units of account for revenue recognition purposes.


Accounts Receivable and Factoring


Accounts receivable are stated at estimated net realizable value. Accounts receivable are comprised of balances due from customers net of estimated allowances for uncollectible accounts. In determining the collections on the account, historical trends are evaluated and specific customer issues are reviewed to arrive at appropriate allowances.


The Company accounts for the sale of our accounts receivable to a third party in accordance with ASC 860-10-40-5 “Transfers and Servicing”. ASC 860-10 requires that several conditions be met in order to present the sale of accounts receivable net of related debt in the asset section of our balance sheet. Even though we have isolated the transferred (sold) assets and we have the legal right to transfer our assets (accounts receivable) we do not meet the third test of effective control since our accounts receivable sales agreement requires us to be liable in the event of default by one of our customers. Because we do not meet all three conditions, we do not qualify for sale treatment and our debt incurred with respect to the sale of our accounts receivable is presented as a liability on our balance sheet.


Long-Lived Assets


The Company evaluated the recoverability of its property, equipment, and other assets in accordance with FASB ASC 360 “Property, Plant and Equipment”, which requires recognition of impairment of long-lived assets in the event the net book value of such assets exceed the estimated future undiscounted cash flows attributable to such assets or the business to which such intangible assets relate.


Software Development Costs


Internal Use Software


The Company accounts for costs incurred to develop or purchase computer software for internal use in accordance with FASB ASC 350-40 “Internal-Use Software” or ASC 350-50 "Website Costs". As required by ASC 350-40, the Company capitalizes the costs incurred during the application development stage, which include costs to design the software configuration and interfaces, coding, installation, and testing.



17



 



Costs incurred during the preliminary project stage along with post-implementation stages of internal use computer software are expensed as incurred. Capitalized development costs are amortized over a period of one to three years. Costs incurred to maintain existing product offerings are expensed as incurred. The capitalization and ongoing assessment of recoverability of development costs requires considerable judgment by management with respect to certain external factors, including, but not limited to, technological and economic feasibility, and estimated economic life.


Software to be sold or leased


Costs incurred in connection with the development of software products are accounted for in accordance with the Financial Accounting Standards Board Accounting Standards Codification ("ASC") 985-20 Costs of Software to Be Sold, Leased or Marketed.” Costs incurred prior to the establishment of technological feasibility are charged to research and development expense. Software development costs are capitalized after a product is determined to be technologically feasible and is in the process of being developed for market and capitalization ceases after the general release of the software. Amortization of capitalized software development costs begins upon initial product shipment. Capitalized software development costs are amortized over the estimated life of the related product using the straight-line method. The Company evaluates its software assets for impairment whenever events or change in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of software assets to be held and used is measured by a comparison of the carrying amount of the asset to the future net undiscounted cash flows expected to be generated by the asset. If such software assets are considered to be impaired, the impairment to be recognized is the excess of the carrying amount over the fair value of the software asset.


Software maintenance costs are charged to expense as incurred. The cost of the software and the related accumulated amortization are removed from the accounts upon retirement of the software with any resulting loss being recorded in operations.


Share-Based Compensation


We follow the fair value recognition provisions of ASC 718, “Compensation – Stock Compensation”. The fair values of share-based payments are estimated on the date of grant using the Black-Scholes option pricing model, based on weighted average assumptions. Expected volatility is based on historical volatility of our common stock. We have elected to use the simplified method described in the Securities and Exchange Commission Staff Accounting Bulletin Topic 14C to estimate the expected term of employee stock options. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. Compensation expense is recognized on a straight-line basis over the requisite service period of the award.


The assumptions used in calculating the fair value of stock-based awards represent our best estimates, but these estimates involve inherent uncertainties and the application of management judgment. As a result, if factors change and we use different assumptions, our stock-based compensation expense could be materially different in the future.


Use of Estimates


The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates in the accompanying financial statements include the allowance on accounts receivable, valuation of deferred tax assets, valuation of warrants issued with debt, valuation of beneficial conversion features in convertible debt, valuation of stock-based awards, valuation of long-lived assets for impairment and the measurement and useful lives of property and equipment. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.


Recent Issued Accounting Standards




18



 


We have implemented all new accounting standards that are in effect and that may impact our financial statements and do not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on our financial position or results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

The information to be reported under this item is not required of smaller reporting companies.

ITEM 4. CONTROLS AND PROCEDURES


Evaluation of Disclosure Controls and Procedures


Our management carried out an evaluation with the participation of our Principal Executive Officer and Principal Financial Officer, required by Rule 13a-15 of the Securities Exchange Act of 1934 (the “Exchange Act”) of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act.


Based on their evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in our reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, as appropriate to allow timely decisions regarding required disclosure.


Changes in Internal Controls Over Financial Reporting


There were no changes in our internal control over financial reporting as defined in Rule 13a-15(f) under the Exchange Act that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.


 





19



 


PART II. OTHER INFORMATION

 

ITEM 1.  LEGAL PROCEEDINGS


From time to time, we are a party to, or otherwise involved in, legal proceedings arising in the normal and ordinary course of business. As of the date of this report, we are not aware of any proceeding, threatened or pending, against us which, if determined adversely, would have a material effect on our business, results of operations, cash flows or financial position. There were no material changes during the period of this report to any pending legal proceedings previously reported.


ITEM 1A.  RISK FACTORS


Not applicable to smaller reporting companies.

 


Cautionary Note Regarding Forward-Looking Statements


This report on Form 10-Q contains forward-looking statements involving our liquidity and capital raising efforts. The words “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “could,” “target,” “potential,” “is likely,” “will,” “expect” and similar expressions, as they relate to us, are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs.  

 

The results anticipated by any or all of these forward-looking statements might not occur. Important factors, uncertainties and risks that may cause actual results to differ materially from these forward-looking statements are contained in the above Risk Factors. We undertake no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or otherwise. For more information regarding some of the ongoing risks and uncertainties of our business, see the Risk Factors and our other filings with the SEC.


ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS


On May10, 2013 the Board of Directors adopted the resolution to issue a shareholder 250,000 Class A shares as a condition of an additional investment.  The Company originally issued the shareholder 750,000 Class A shares, at $0.033 per share, for a $25,000 investment on July 14th, 2011.  This investment was recalculated at $0.017 per share resulting in the additional 250,000 shares.  These shares were issued on May 23, 2013.


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

ITEM 5. OTHER INFORMATION

 

None.




20



 


ITEM 6. EXHIBITS


 

 

 

 

 

 

 

 

 

 

Filed or

Exhibit

 

 

 

Incorporated by Reference

 

Furnished

No.

 

Exhibit Description

 

Form

 

Date

 

Number

 

Herewith

                  

  

 

  

                   

  

                   

  

                   

  

                      

3.1

 

Articles of Incorporation

 

SB-2

 

4/7/07

 

3.1

 

 

3.2

 

Articles of Amendment to the Articles of Incorporation

 

SB-2

 

4/7/07

 

3.2

 

 

3.3

 

Bylaws

 

SB-2

 

4/7/07

 

3.3

 

 

3.4

 

Second Amendment to Articles of Incorporation

 

 

 

 

 

 

 

Filed

10.1

 

WSR Consulting Agreement dated September 11, 2009

 

8-K

 

10/16/09

 

10.1

 

 

10.2

 

Form of Revolving Line of Credit

 

10Q

 

05/15/13

 

10.2

 

 

10.3

 

Form of Note Payable OID

 

10Q

 

05/15/13

 

10.3

 

 

10.4

 

Form of Option Agreement

 

10Q

 

05/15/13

 

10.4

 

 

10.5

 

Abacus Securities Agreement, dated July 17, 2013

 

 

 

 

 

 

 

Filed

31.1

 

Certification of Principal Executive Officer (302)

 

 

 

 

 

 

 

Filed

31.2

 

Certification of Principal Financial Officer (302)

 

 

 

 

 

 

 

 

32.1

 

Certification of Principal Executive and Principal Financial Officer (906)

 

 

 

 

 

 

 

Furnished*

101.INS

 

XBRL Instance Document

 

 

 

 

 

 

 

**

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

 

 

 

 

**

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

 

 

 

 

**

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

 

 

 

 

**

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

 

 

 

 

**

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

**

———————

*

This exhibit is being furnished rather than filed and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.


**

Attached as Exhibit 101 to this report are the Company’s financial statements for the quarter ended June 30, 2013 formatted in XBRL (eXtensible Business Reporting Language). The XBRL-related information in Exhibit 101 to this report shall not be deemed “filed” or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act, and is not filed for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liabilities of those sections.




21






Signatures


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, there unto duly authorized.

 

 

 

INFORMATION SYSTEMS ASSOCIATES, INC.

 

Date: August 14, 2013

By:

/s/ Joseph P. Coschera

 

Joseph P. Coschera

Chief Executive Officer

 

 

Date: August 14, 2013

By:

/s/ Jacquelyn B. Bolles

 

Jacquelyn B. Bolles

Chief Financial Officer










22