Glucose Health, Inc. - Quarter Report: 2008 September (Form 10-Q)
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
|
x
|
QUARTERLY REPORT UNDER SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY
PERIOD ENDED SEPTEMBER 30,
2008
|
For the transition period
from _______________________________________ to
___________________________________
Commission
File Number: 333-147917
Bio-Solutions
Corp.
(Exact
name of registrant as specified in its charter)
Nevada
|
98-0557171
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
14517,
Joseph Marc Vermette, Mirabel (Québec), Canada J7J 1X2
|
(Address
of principal executive offices)
|
(888)
686-2611
|
|
(Registrant’s
telephone number including area code)
|
|
Indicate
by check mark whether the registrant (1) has 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. xYes oNo
Indicate
by check mark whether the registrant is a large accelerated file, 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 o
|
Accelerated
filer o
|
Non-accelerated
filer o (Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act). o Yes xNo
APPLICABLE
ONLY TO CORPORATE ISSUERS
State the
number of shares outstanding of each of the issuer's classes of common equity,
as of the latest practical date. As of November 12, 2008, there were
9,286,500 shares of the issuer's $.001 par value common stock issued and
outstanding.
1
PART
I - FINANCIAL INFORMATION
Item 1. Financial
Statements
BIO-SOLUTIONS
CORP.
|
|||||||||
BALANCE
SHEETS
|
|||||||||
SEPTEMBER
30, 2008 AND DECEMBER 31, 2007 (AUDITED)
|
|||||||||
IN
US$
|
|||||||||
ASSETS
|
|||||||||
AUDITED
|
|||||||||
SEPTEMBER
30,
|
DECEMBER
31,
|
||||||||
2008
|
2007
|
||||||||
CURRENT
ASSETS
|
|||||||||
Cash
|
$ | 15,554 | $ | 7,990 | |||||
Accounts
receivable
|
1,132 | 2,522 | |||||||
Inventory
|
88,107 | 68,936 | |||||||
Total
current assets
|
104,793 | 79,448 | |||||||
Other
Asset
|
|||||||||
License,
net of amortization
|
139,559 | - | |||||||
TOTAL
ASSETS
|
$ | 244,352 | $ | 79,448 | |||||
LIABILITIES
AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|||||||||
CURRENT
LIABILITIES
|
|||||||||
Accounts
payable and accrued expenses
|
$ | 113,028 | $ | 14,281 | |||||
Short
- term loans
|
117,938 | - | |||||||
Liability
for stock to be issued
|
82,622 | ||||||||
Due
to officer
|
4,559 | - | |||||||
Total
current liabilities
|
318,147 | 14,281 | |||||||
TOTAL
LIABILITIES
|
318,147 | 14,281 | |||||||
STOCKHOLDERS'
EQUITY (DEFICIT)
|
|||||||||
Common
stock, $0.001 par value, 75,000,000 shares authorized,
|
|||||||||
9,286,500
shares issued and outstanding, respectively
|
9,287 | 9,287 | |||||||
Additional
paid in capital
|
127,363 | 127,363 | |||||||
Accumulated
deficit
|
(201,948 | ) | (64,653 | ) | |||||
Accumulated
other comprehensive income (loss)
|
(8,497 | ) | (6,830 | ) | |||||
Total
stockholders' equity (deficit)
|
(73,795 | ) | 65,167 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
$ | 244,352 | $ | 79,448 | |||||
The
accompanying notes are an integral part of these financial
statements.
|
2
BIO-SOLUTIONS
CORP.
|
|||||||||||||||||
STATEMENT
OF OPERATIONS AND ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|||||||||||||||||
FOR
THE NINE AND THREE MONTHS ENDED SEPTEMBER 30, 2008 AND
|
|||||||||||||||||
THE THREE MONTHS ENDED SEPTEMBER 30, 2008 AND PERIOD MARCH 27, 2007 (INCEPTION) THROUGH SEPTEMBER 30, 2007 | |||||||||||||||||
IN
US$
|
IN
US$
|
||||||||||||||||
NINE
MONTHS
|
MARCH
27, 2007(INCEPTION)
|
THREE
MONTHS
|
THREE
MONTHS
|
||||||||||||||
ENDED
|
THROUGH
|
ENDED
|
ENDED
|
||||||||||||||
SEPTEMBER
30, 2008
|
SEPTEMBER
30, 2007
|
SEPTEMBER
30, 2008
|
SEPTEMBER
30, 2007
|
||||||||||||||
REVENUE
|
$ | 35,812 | $ | 16,512 | $ | 10,801 | $ | 7,358 | |||||||||
COST
OF REVENUES
|
|||||||||||||||||
Beginning
inventory
|
68,936 | - | 95,733 | 9,984 | |||||||||||||
Purchases
|
65,766 | 57,806 | 1,635 | 45,361 | |||||||||||||
Ending
inventory
|
(88,107 | ) | (52,807 | ) | (88,107 | ) | (52,807 | ) | |||||||||
Total
Cost of Revenues
|
46,595 | 4,999 | 9,261 | 2,538 | |||||||||||||
GROSS
PROFIT (LOSS)
|
(10,783 | ) | 11,513 | 1,540 | 4,820 | ||||||||||||
OPERATING
EXPENSES
|
|||||||||||||||||
Professional
fees
|
56,886 | 44,518 | 10,948 | 13,992 | |||||||||||||
Accounting
fees
|
6,911 | - | 3,253 | - | |||||||||||||
General
and administrative
|
54,628 | 18,690 | 13,221 | 18,040 | |||||||||||||
Amortization
|
1,969 | - | 1,969 | - | |||||||||||||
Total
operating expenses
|
120,394 | 63,208 | 29,391 | 32,032 | |||||||||||||
NET
(LOSS) BEFORE OTHER EXPENSE
|
|||||||||||||||||
Interest
expense
|
(3,082 | ) | - | (1,390 | ) | - | |||||||||||
Total
other expense
|
(3,082 | ) | - | (1,390 | ) | - | |||||||||||
NET
(LOSS)
|
$ | (134,259 | ) | $ | (51,695 | ) | $ | (29,241 | ) | $ | (27,212 | ) | |||||
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING
|
9,286,500 | 4,989,971 | 9,286,500 | 9,178,321 | |||||||||||||
NET
(LOSS) PER SHARE
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.00 | ) | |||||
STATEMENT
OF ACCUMULATED OTHER COMPREHENSIVE LOSS
|
|||||||||||||||||
Net
loss
|
$ | (134,259 | ) | $ | (51,695 | ) | $ | (29,241 | ) | $ | (27,212 | ) | |||||
Currency
tranlation gains (losses)
|
(1,667 | ) | (4,465 | ) | 1,584 | (3,740 | ) | ||||||||||
TOTAL
ACCUMULATED OTHER COMPREHENSIVE LOSS
|
$ | (135,926 | ) | $ | (56,160 | ) | $ | (27,657 | ) | $ | (30,952 | ) | |||||
The
accompanying notes are an integral part of these financial
statements.
|
3
BIO-SOLUTIONS
CORP.
|
||||||||
STATEMENT
OF CASH FLOW
|
||||||||
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2008
|
||||||||
THE
PERIOD MARCH 27, 2007 (INCEPTION) THROUGH SEPTEMBER 30,
2007
|
||||||||
IN US$ | ||||||||
MARCH
27, 2007
|
||||||||
NINE
MONTHS
|
(INCEPTION)
|
|||||||
ENDED
|
THROUGH
|
|||||||
SEPTEMBER
30, 2008
|
SEPTEMBER
30, 2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss)
|
$ | (134,259 | ) | $ | (51,695 | ) | ||
Adjustments
to reconcile net (loss)
|
||||||||
to
net cash used in operating activities:
|
||||||||
Amortization
|
1,969 | - | ||||||
Change
in assets and liabilities
|
||||||||
(Increase)
decrease in accounts receivable
|
1,227 | (2,093 | ) | |||||
(Increase)
in inventory
|
(23,634 | ) | (49,403 | ) | ||||
Increase
in accounts payable and accrued expenses
|
3,783 | 1,722 | ||||||
Total
adjustments
|
(16,655 | ) | (49,774 | ) | ||||
Net
cash (used in) operating activities
|
(150,914 | ) | (101,469 | ) | ||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
paid for license
|
(47,175 | ) | - | |||||
Net
cash (used in) financing activities
|
(47,175 | ) | - | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Issuance
of stock for cash and liability for stock to be issued
|
82,622 | 135,650 | ||||||
Short-term
loans, net of repayments
|
117,938 | - | ||||||
Advances
from officers
|
4,559 | - | ||||||
Net
cash provided by financing activities
|
205,119 | 135,650 | ||||||
Effect
of foreign currency
|
534 | (7,894 | ) | |||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
7,564 | 26,287 | ||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
7,990 | - | ||||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 15,554 | $ | 26,287 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Cash
paid during the period for:
|
||||||||
Interest
|
$ | - | $ | - | ||||
Income
taxes
|
$ | - | $ | - | ||||
NONCASH
OPERATING AND INVESTING ACTIVITIES
|
||||||||
Recognition
of license fees accrued
|
$ | 94,350 | $ | - | ||||
The
accompanying notes are an integral part of these financial
statements.
|
4
BIO-SOLUTIONS
CORP.
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER
30, 2008
NOTE
1-
|
ORGANIZATION AND BASIS
OF PRESENTATION
|
The
unaudited financial statements included herein have been prepared, without
audit, pursuant to the rules and regulations of the Securities and Exchange
Commission (“SEC”). The financial statements and notes are presented
as permitted on Form 10-Q and do not contain information included in the
Company’s annual statements and notes. Certain information and
footnote disclosures normally included in financial statements prepared in
accordance with accounting principles generally accepted in the United States of
America have been condensed or omitted pursuant to such rules and regulations,
although the Company believes that the disclosures are adequate to make the
information presented not misleading. It is suggested that these
financial statements be read in conjunction with the December 31, 2007 10K-SB
and audited financial statements and the accompanying notes
thereto. While management believes the procedures followed in
preparing these financial statements are reasonable, the accuracy of the amounts
are in some respects dependent upon the facts that will exist, and procedures
that will be accomplished by the Company later in the year.
These
unaudited financial statements reflect all adjustments, including normal
recurring adjustments which, in the opinion of management, are necessary to
present fairly the operations and cash flows for the periods
presented.
On March
27, 2007, Bio-Solutions Corp. (the “Company”) was incorporated in the State of
Nevada.
The
Company is a manufacturer of a pre-mix for chicken integrators called
Nutra-Animal, a pre-mix anti-oxidant containing wheat middlings, vitamin E,
calcium carbonate, soya grains treated at warm heat, shrimp flour, sodium
aluminocilicate and fish oil.
The
Company to date has conducted three clinical studies that have demonstrated the
positive impact of Nutra-Animal (chicken) on growth, reinforcement of the immune
system, as well as the ratio of net weight of flesh. The product has been
approved for sale in Canada by the Canadian Food Inspection Agency under number
982676.
The
Company’s supplier for the distinctive raw material used in the Nutra-Animal
blend has worldwide exclusive rights.
Going
Concern
These
financial statements have been prepared on a going concern basis, which implies
the Company will continue to realize its assets and discharge its liabilities in
the normal course of business. The Company has not generated significant
revenues since inception and has generated losses in their initial year, and
needs to raise additional funds to carry out their business plan. The
continuation of the Company as a going concern is dependent upon the continued
financial support from its shareholders, and the ability of the Company to
obtain necessary equity financing to continue operations. The Company has had
very little operating history to date. 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 the
Company be unable to continue as a going concern. These factors raise
substantial doubt regarding the ability of the Company to continue as a going
concern.
In the
opinion of management, the current funds raised to date will satisfy the working
capital requirements for the next twelve months. Besides generating revenues
from current operations, the Company may need to raise additional capital to
expand operations to the point at which the Company can achieve profitability.
The terms of equity that may be raised may not be on terms acceptable by the
Company. If adequate funds cannot be raised outside of the Company, the
Company’s officers and directors may need to contribute funds to sustain
operations.
NOTE
2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
|
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 revenue and expenses during
the reporting period. Actual results could differ from those
estimates.
Currency
Translation
The
Company operates in Canada, and certain accounts of the Company are reflected in
currencies other than the U.S. dollar. The Company translates income and expense
amounts at average exchange rates for the year, translates assets and
liabilities at year-end exchange rates and equity at historical rates for
currencies in the Canadian dollar. The Company’s functional currency is the
Canadian dollar, while the Company reports its currency in the US dollar. The
Company records these translation adjustments as accumulated other comprehensive
income (loss). Gains and losses from foreign currency transactions are included
in other income (expense) in the results of operations. For the nine months
ended September 30, 2008 and the period from March 27, 2007 (inception) to
September 30, 2007, the Company recorded approximately $1,667 and $4,465 in
translation losses, respectively.
5
BIO-SOLUTIONS
CORP.
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER
30, 2008
NOTE
2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
Comprehensive Income
(Loss)
The
Company follows the provisions of Financial Accounting Standards No. 130,
“Reporting Comprehensive Income” (FAS 130). FAS 130 governs the financial
statement presentation of changes in stockholders’ equity (deficit) resulting
from non-owner sources. Accumulated other comprehensive income (loss) as
reported in the accompanying financial statements represent gains (losses) from
foreign currency translation.
Cash and Cash
Equivalents
The
Company considers all highly liquid debt instruments and other short-term
investments with maturity of three months or less, when purchased, to be cash
equivalents.
The
Company maintains cash and cash equivalent balances at one financial institution
that is insured by the Federal Deposit Insurance Corporation up to
$100,000.
Fixed
Assets
Although
the Company does not have any fixed assets at this point. Any fixed
assets acquired in the future will be stated at cost, less accumulated
depreciation. Depreciation will be provided using the straight-line method over
the estimated useful lives of the related assets. Costs of maintenance and
repairs will be charged to expense as incurred.
Recoverability of Long-Lived
Assets
Although
the Company does not have any long-lived assets at this point, for any
long-lived assets acquired in the future the Company will review their
recoverability on a periodic basis whenever events and changes in circumstances
have occurred which may indicate a possible impairment. The assessment for
potential impairment will be based primarily on the Company’s ability to recover
the carrying value of its long-lived assets from expected future cash flows from
its operations on an undiscounted basis. If such assets are determined to be
impaired, the impairment recognized is the amount by which the carrying value of
the assets exceeds the fair value of the assets. Fixed assets to be disposed of
by sale will be carried at the lower of the then current carrying value or fair
value less estimated costs to sell.
Fair Value of Financial
Instruments
The
carrying amount reported in the balance sheet for cash and cash equivalents,
accounts payable, accrued expenses, and accounts receivable approximate fair
value because of the immediate or short-term maturity of these financial
instruments. The Company does not utilize derivative instruments.
Income
Taxes
The
Company accounts for income taxes utilizing the liability method of
accounting. Under the liability method, deferred taxes are determined
based on differences between financial statement and tax bases of assets and
liabilities at enacted tax rates in effect in years in which differences are
expected to reverse. Valuation allowances are established, when
necessary, to reduce deferred tax assets to amounts that are expected to be
realized.
Revenue
Recognition
The
Company generates revenue from the sales of their products in accordance with
Staff Accounting Bulletin 101. The criteria for recognition are as
follows:
1)
|
Persuasive
evidence of an arrangement exists;
|
2)
|
Delivery
has occurred or services have been
rendered;
|
3)
|
The
seller’s price to the buyer is fixed or determinable,
and
|
4)
|
Collectable
is reasonably assured.
|
The
Company’s revenues are generated through the manufacturing of their products.
The Company ships their product to their suppliers. It is policy that the
Company recognizes revenues upon placement of the purchase order. This is the
time when the criteria established above has been determined to have been met.
The Company primarily ships product the same day as the purchase order is
received. The customer typically pays for product within a 30 day period;
therefore management has determined no allowance is required as of September 30,
2008 and December 31, 2007, respectively. The right of return does exist for a
small period subsequent to sale. However, their have been no refunds
since inception.
6
BIO-SOLUTIONS
CORP.
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER
30, 2008
NOTE
2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
(Loss) Per Share of Common
Stock
Basic net
loss per common share is computed using the weighted average number of common
shares outstanding. Diluted earnings per share (EPS) include
additional dilution from common stock equivalents, such as stock issuable
pursuant to the exercise of stock options and warrants. Common stock
equivalents are not included in the computation of diluted earnings per share
when the Company reports a loss because to do so would be anti-dilutive for
periods presented.
The
following is a reconciliation of the computation for basic and diluted
EPS:
September
30,
|
September
30,
|
||||||||
2008
|
2007
|
||||||||
Net
loss
|
$ | (134,259 | ) | $ | (51,695 | ) | |||
Weighted-average
common shares
|
|||||||||
outstanding
(Basic)
|
9,286,500 | 4,989,971 | |||||||
Weighted-average
common stock
|
|||||||||
Equivalents
|
|||||||||
Stock
options
|
- | - | |||||||
Warrants
|
- | - | |||||||
Weighted-average
common shares
|
|||||||||
outstanding
(Diluted)
|
9,286,500 | 4,989,971 |
Inventory
Inventory
is stated at the lower of cost (FIFO: first-in, first-out) or market,
and includes raw materials and finished goods. The cost of finished
goods includes the cost of packaging supplies, direct and indirect labor and
other indirect manufacturing costs. As of September 30, 2008, inventory of
$88,107 includes $81,967 of raw materials with the balance being finished
goods.
Uncertainty in Income
Taxes
In July
2006, the FASB issued Interpretation No. 48 (FIN No. 48), “Accounting for
Uncertainty in Income Taxes.” This interpretation requires recognition and
measurement of uncertain income tax positions using a “more-likely-than-not”
approach. FIN No. 48 is effective for fiscal years beginning after December 15,
2006. Management has adopted FIN 48 for 2007, and they evaluate their tax
positions on an annual basis, and has determined that as of September 30, 2008,
no additional accrual for income taxes is necessary.
Recent Issued Accounting
Standards
In
September 2006, the FASB issued SFAS 157, “Fair Value Measurements.” This
standard defines fair value, establishes a framework for measuring fair value in
generally accepted accounting principles, and expands disclosure about fair
value measurements. This statement is effective for financial statements issued
for fiscal years beginning after November 15, 2007. Early adoption is
encouraged. The adoption of SFAS 157 is not expected to have a material impact
on the financial statements.
In
February 2007, the FASB issued FAS No. 159, “The Fair Value Option for Financial
Assets and Financial Liabilities – Including an amendment of FASB Statement No.
115”, (“FAS 159”) which permits entities to choose to measure many financial
instruments and certain other items at fair value at specified election dates. A
business entity is required to report unrealized gains and losses on items for
which the fair value option has been elected in earnings at each subsequent
reporting date. This statement is expected to expand the use of fair value
measurement. FAS 159 is effective for financial statements issued for fiscal
years beginning after November 15, 2007, and interim periods within those fiscal
years.
In
December 2007, the FASB issued SFAS No. 160, “Noncontrolling Interests in
Consolidated Financial Statements, an amendment of Accounting Research Bulletin
No 51” (SFAS 160). SFAS 160 establishes accounting and reporting standards for
ownership interests in subsidiaries held by parties other than the parent,
changes in a parent’s ownership of a noncontrolling interest, calculation and
disclosure of the consolidated net income attributable to the parent and the
noncontrolling interest, changes in a parent’s ownership interest while the
parent retains its controlling financial interest and fair value measurement of
any retained noncontrolling equity investment.
SFAS 160 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. Early adoption is prohibited. Management is determining the impact that the adoption of SFAS No. 160 will have on the Company’s financial position, results of operations or cash flows.
7
BIO-SOLUTIONS
CORP.
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER
30, 2008
NOTE
2-
|
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
Recent Issued Accounting
Standards (Continued)
In
December 2007, the FASB issued SFAS 141R, Business Combinations (“SFAS
141R”), which replaces FASB SFAS 141, Business
Combinations. This Statement retains the fundamental
requirements in SFAS 141 that the acquisition method of accounting be used for
all business combinations and for an acquirer to be identified for each business
combination. SFAS 141R defines the acquirer as the entity that obtains control
of one or more businesses in the business combination and establishes the
acquisition date as the date that the acquirer achieves control. SFAS
141R will require an entity to record separately from the business combination
the direct costs, where previously these costs were included in the total
allocated cost of the acquisition. SFAS 141R will require an entity
to recognize the assets acquired, liabilities assumed, and any non-controlling
interest in the acquired at the acquisition date, at their fair values as of
that date. This compares to the cost allocation method previously
required by SFAS No. 141. SFAS 141R will require an entity to
recognize as an asset or liability at fair value for certain contingencies,
either contractual or non-contractual, if certain criteria are
met. Finally, SFAS 141R will require an entity to recognize
contingent consideration at the date of acquisition, based on the fair value at
that date. This Statement will be effective for business combinations
completed on or after the first annual reporting period beginning on or after
December 15, 2008. Early adoption of this standard is not permitted
and the standards are to be applied prospectively only. Upon adoption
of this standard, there would be no impact to the Company’s results of
operations and financial condition for acquisitions previously
completed. The adoption of SFAS No. 141R is not expected to have a
material effect on the Company’s financial position, results of operations or
cash flows.
In
December 2007, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 110, “Use of a Simplified Method in Developing Expected Term of
Share Options” (“SAB 110”). SAB 110 expresses the current view of the
staff that it will accept a company’s election to use the simplified method
discussed in Staff Accounting Bulletin 107, Share Based Payment, (“SAB
107”), for estimating the expected term of “plain vanilla” share options
regardless of whether the company has sufficient information to make more
refined estimates. SAB 110 became effective for the Company on
January 1, 2008. The adoption of SAB 110 is not expected to have a
material impact on the Company’s financial position.
Other
accounting standards that have been issued or proposed by the FASB or other
standards-setting bodies that do not require adoption until a future date and
are not expected to have a material impact on the financial statements upon
adoption.
NOTE
3-
|
STOCKHOLDERS’
EQUITY
|
The
Company was established with one class of stock, common stock – 75,000,000
shares authorized at a par value of $0.001.
Between
June and October 2007 the Company issued 9,286,500 shares of common stock in a
private placement for $136,650.
During
the period July 1, 2008 through September 30, 2008. the Company raised $82,622
through the sale of 421,502 shares of common stock. The amount is reflected as a
liability for stock to be issued at September 30, 2008 on the balance sheet as
the shares have not been issued yet, however, the subscription agreements have
been executed and the money has been received for the shares.
The
Company has not issued any options or warrants to date.
8
BIO-SOLUTIONS
CORP.
NOTES
TO FINANCIAL STATEMENTS
SEPTEMBER
30, 2008
NOTE
4-
|
RELATED PARTY
TRANSACTIONS
|
The
Company conducts business with another company owned by the President of the
Company. The Company purchases goods and uses office space in the other
company’s offices. The Company is currently being charged rent on a month to
month basis. For the nine months ended September 30, 2008 and the period March
27, 2007 through September 30, 2007, the Company incurred $74,632 and $58,112,
respectively in inventory and other expenses to this company and $8,146 and
$2,933 in rent. Approximately $3,735 is owed to this company at September 30,
2008 which is included in accounts and accrued expenses payable.
The
Company was advanced $4,559 from officers during the nine months ended September
30, 2008. These amounts are short-term in nature as they are due on demand, and
the Company has not been charged interest. The Company anticipates repayment of
these advances within the next twelve months.
NOTE
5-
|
SHORT-TERM
LOANS
|
The
Company was advanced $125,000 (CD$) ($117,938 in US$) from seventeen (17)
individuals/companies for amounts ranging between $5,000 and $45,000 (CD$) each,
net of $5,000 (CD$) which was repaid in August 2008 during the nine months ended
September 30, 2008. These amounts are short-term in nature as they are due on
demand, and the Company has accrued interest at 5% per annum. Interest expense
for the nine months ended September 30, 2008 and accrued for at September 30,
2008 is $3,082.
NOTE
6-
|
MAJOR
CUSTOMERS
|
84% and
86% of the Company’s revenue was generated by three and four customers for the
nine months ended September 30, 2008 and period March 27, 2007 through September
30, 2007, respectively that were all considered to be major customers. A major
customer is one that represents at least 10% of the Company’s revenue. The
Company does not consider this risk to be significant.
NOTE
7-
|
PROVISION FOR INCOME
TAXES
|
Deferred
income taxes are determined using the liability method for the temporary
differences between the financial reporting basis and income tax basis of the
Company’s assets and liabilities. Deferred income taxes are measured
based on the tax rates expected to be in effect when the temporary differences
are included in the Company’s tax return. Deferred tax assets and
liabilities are recognized based on anticipated future tax consequences
attributable to differences between financial statement carrying amounts of
assets and liabilities and their respective tax bases.
As of
September 30, 2008, there is no provision for income taxes, current or
deferred.
Net
operating losses
|
$ | 68,662 | |||
Valuation
allowance
|
(68,662 | ) | |||
$ | - |
At
September 30, 2008, the Company had a net operating loss carry forward in the
amount of $201,948, available to offset future taxable income through
2028. The Company established valuation allowances equal to the full
amount of the deferred tax assets due to the uncertainty of the utilization of
the operating losses in future periods.
A
reconciliation of the Company’s effective tax rate as a percentage of income
before taxes and federal statutory rate for the nine months ended September 30,
2008 and the period March 27, 2007 (inception) through September 30, 2007 is
summarized below.
2008
|
2007
|
||||||||
Federal
statutory rate
|
(34.0 | )% | (34.0 | )% | |||||
State
income taxes, net of federal benefits
|
0.0 | 0.0 | |||||||
Valuation
allowance
|
34.0 | 34.0 | |||||||
0 | % | 0 | % |
NOTE
8-
|
LICENSE
AGREEMENT
|
|
On
September 11, 2008, the Company entered into a License Agreement with
Oceanutrasciences Inc., a Canadian company (“ONS”) (the “Agreement”)/ The
Agreement is for a term of three years from September 11, 2008 to
September 11, 2011. Under the terms of the Agreement, the Company has
acquired the license and trademark rights to produce the “Nutra-Pro 80-20”
product from ONS in the North America animal feed territory. The Company
will acquire these rights for $150,000 (CD$) ($141,525 US$ at September
11, 2008). The Company paid the initial payment of $50,000 (CD$), with the
remaining payments due $50,000 (CD$) on October 31, 2008 and $50,000 (CD$)
on December 31, 2008. The Company is amortizing the license fee over the
36 month term of the Agreement. Amortization expense through September 30,
2008 amounted to $1,969.
|
9
Item
2. Management’s Discussion and Analysis of Financial Condition and
Results of Operation
This
following information specifies certain forward-looking statements of management
of the company. Forward-looking statements are statements that estimate the
happening of future events and are not based on historical fact. Forward-looking
statements may be identified by the use of forward-looking terminology, such as
“may”, “shall”, “could”, “expect”, “estimate”, “anticipate”, “predict”,
“probable”, “possible”, “should”, “continue”, or similar terms, variations of
those terms or the negative of those terms. The forward-looking statements
specified in the following information have been compiled by our management on
the basis of assumptions made by management and considered by management to be
reasonable. Our future operating results, however, are impossible to predict and
no representation, guaranty, or warranty is to be inferred from those
forward-looking statements.
The
assumptions used for purposes of the forward-looking statements specified in the
following information represent estimates of future events and are subject to
uncertainty as to possible changes in economic, legislative, industry, and other
circumstances. As a result, the identification and interpretation of data and
other information and their use in developing and selecting assumptions from and
among reasonable alternatives require the exercise of judgment. To the extent
that the assumed events do not occur, the outcome may vary substantially from
anticipated or projected results, and, accordingly, no opinion is expressed on
the achievability of those forward-looking statements. We cannot guaranty that
any of the assumptions relating to the forward-looking statements specified in
the following information are accurate, and we assume no obligation to update
any such forward-looking statements.
Critical Accounting Policy and
Estimates. Our Management’s Discussion and Analysis of Financial
Condition and Results of Operations section discusses our financial statements,
which have been prepared in accordance with accounting principles generally
accepted in the United States of America. The preparation of these financial
statements requires 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. On an on-going basis, management evaluates its estimates and
judgments, including those related to revenue recognition, accrued expenses,
financing operations, and contingencies and litigation. Management bases its
estimates and judgments on historical experience and on various other factors
that are believed to be reasonable under the circumstances, the results of which
form the basis for making judgments about the carrying value of assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these estimates under different assumptions or conditions. The most
significant accounting estimates inherent in the preparation of our financial
statements include estimates as to the appropriate carrying value of certain
assets and liabilities which are not readily apparent from other
sources.
The
following discussion of our financial condition and results of operations should
be read in conjunction with our audited financial statements for the period from
March 27, 2007 (inception) to December 31, 2007, together with notes thereto as
previously filed with our Annual Report on Form 10-KSB. In addition,
these accounting policies are described at relevant sections in this discussion
and analysis and in the notes to the financial statements included in our
Quarterly Report on Form 10-Q for the period ended September 30,
2008.
We are a
manufacturer of a premix product for the poultry industry called Nutra-Animal.
Nutra-Animal is an anti-oxidant containing wheat middlings, vitamin E, calcium
carbonate, soya grains treated at warm heat, shrimp flour, sodium
aluminocilicate and fish oil. We have conducted studies that we believe
demonstrate the positive impact of Nutra-Animal on growth, reinforcement of the
immune system, as well as the ratio of net weight of flesh. We plan to expand
the chicken feed product line in the next twelve months. We also plan to conduct
additional tests to improve and adjust our products for the different types of
poultry. We hope to conduct studies on pigs during 2008 and on calves beginning
in 2009.
On August
25, 2008, we entered into a License Agreement (“Agreement”) with
Oceanutrasciences Inc. (“Ocean”). The Agreement grants us an
exclusive license to market and sell Ocean’s Nutra-Pro 80-20 animal feed product
under Ocean’s trademarks in the sales territory of North America. The
terms of the license agreement provides for our payment to Ocean of an aggregate
of CDN$150,000, with payments of CDN$50,000 on each of these dates: July 31,
2008, October 31, 2008 and December 31, 2008. The first two
payments have already been made. We also agree to purchase to-be
agreed upon amounts of product under this Agreement, beginning with 1,250kg the
first year of the Agreement. A copy of the Agreement is attached to
our Current Report on Form 8-K filed on September 16, 2008 as Exhibit
10.1. This brief description of the Agreement is not intended to be
complete and is qualified in its entirety by reference to the full text of the
Agreement.
Liquidity and Capital
Resources. We had cash of $15,554, accounts receivable of $1,132 and
inventory of $88,107 as of September 30, 2008, which equals our total current
assets of $104,793 as of that date. With our other asset of $139,559 represented
by a license, net of amortization, our total assets as of September 30, 2008
were $244,352.
Our
current liabilities were $318,147 as of September 30, 2008, which was
represented by accounts payable and accrued expenses of $113,028, short term
loans of $117,938, $82,622 in liability for stock to be issued, and $4,559 due
to an officer. Those short term loans were from certain individuals/companies
for amounts ranging between $5,000 and $45,000 (CD$) each and were provided to
us for working capital. These amounts are short-term in nature as they are due
on demand, and we have accrued interest at 5% per annum. Our total liabilities
were also $318,147 as of September 30, 2008, and had no other liabilities and no
long term commitments or contingencies as of that date.
From June
to September 2007, we issued 1,286,500 shares of our common stock for $0.10 per
share. The gross proceeds to us were $128,650. We have used a significant
portion of those proceeds for professional fees related to the audit of our
financial statements and the preparation of our Registration Statement on Form
SB-2. We intend to use the balance of those proceeds for working
capital.
From July
to September 2008, we raised $82,622 through the sale of 421,502 shares of our
common stock at $0.20 per share. The amount is reflected as a liability for
stock to be issued at September 30, 2008 on the balance sheet as the shares have
not yet been issued even though the subscription agreements have been executed
and we have received money for the shares.
During
2009, we expect that the legal and accounting costs of being a public company
will continue to impact our liquidity and we will need to obtain funds to pay
those expenses. Other than the anticipated increases in legal and accounting
costs due to the reporting requirements of being a reporting company, we are not
aware of any other known trends, events or uncertainties, which may affect our
future liquidity.
Our
auditors have questioned our ability to continue operations as a “going
concern.” We hope to obtain significant revenues from future product
sales. In the absence of significant sales and profits, we will seek
to raise additional funds to meet our working capital needs principally through
the additional sales of our securities. However, we cannot guaranty
that we will be able to obtain sufficient additional funds when needed, or that
such funds, if available, will be obtainable on terms satisfactory to us. As a
result, our auditors believe that substantial doubt exists about our ability to
continue operations.
For the three months ended
September 30, 2008 as compared to the three months ended September 30,
2007.
10
Results
of Operations.
Revenues. We had revenues of
$10,801 for the three months ended September 30, 2008, as compared to revenues
of $7,358 for the three months ended September 30, 2007. The increase
in revenues is due to the growth of our operations between the two
periods. We hope to generate greater revenues as continue operations
and implement our business plan. For the three months ended
September 30, 2008, we had $9,261 in total cost of revenues. This is comprised
of $95,733 in beginning inventory, $1,635 in purchases less $88,107 in ending
inventory, resulting in a gross profit of $1,540. This in comparison
to the three months ended September 30, 2007, where we had $2,538 in total cost
of revenues, comprised of $9,984 in beginning inventory, $45,361 in purchases,
less $52,807 in ending inventory, resulting in a gross profit of
$4,820.
Operating
Expenses. For the three months ended September 30, 2008, we
had total operating expenses of $29,391, as compared to total operating expenses
of $32,032 for the three months ended September 30, 2007. The decrease in
operating expenses between the two periods is primarily due to decrease in
professional fees of $13,992 for the three months ended September 30, 2007 to
professional fees of $10,948 for the three months ended September 30, 2008. The
professional and accounting fees are comprised of legal, accounting and
consulting expenses related to becoming a public company. We expect that we will
continue to incur significant legal and accounting expenses related to being a
public company. In addition, operating expenses for the three months
ended September 30, 2008, included accounting fees of $3,253 and general and
administrative expenses of $13,221, and $1,969 represented by amortization. This
is in comparison to the three months ended September 30, 2007, where we had
general and administrative expenses of $18,040.
Net Income or
Loss. For the three months ended September 30, 2008, and
after interest expense of $1,390 we had a net loss of $29,241, with a net loss
per share of $0.00. In comparison, for the three months ended
September 30, 2007, where we had a net loss of $27,212. We expect to continue to
incur net losses for the foreseeable future and until we generate significant
revenues.
For the nine months ended
September 30, 2008 as compared to the nine months ended September 30,
2007.
Results
of Operations.
Revenues. We had revenues of
$35,812 for the nine months ended September 30, 2008, and revenues of $16,512
for the period from inception on March 27, 2007 to September 30,
2007. We hope to generate greater revenues as we continue operations
and implement our business plan. For the nine months ended
September 30, 2008, we had $46,595 in total cost of revenues. This is comprised
of $68,936 in beginning inventory, $65,766 in purchases, less $88,107 in ending
inventory, resulting in a gross loss of $10,783. This in comparison
to the period from inception on March 27, 2007 through September 30, 2007, where
we had zero in beginning inventory, $57,806 in purchases, less $52,807 in ending
inventory, resulting in total costs of revenues of $4,999, resulting in a gross
profit of $11,513.
Operating
Expenses. For the nine months ended September 30, 2008, we had
total operating expenses of $120,394. This included professional expenses of
$56,886, accounting fees of $6,911, general and administrative expenses of
$54,628, and amortization of $1,969. The professional and consulting fees are
comprised of legal, accounting and consulting expenses related to becoming a
public company. We expect that we will continue to incur significant legal and
accounting expenses related to being a public company. This is in
comparison to the period from March 27, 2007 (inception) through September 30,
2007, where we had total operating expenses of $63,208, which were comprised of
professional fees of $44,518 and general and administrative expenses of
$18,690.
Net Income or
Loss. For the nine months ended September 30, 2008, and
after interest expense of $3,082, we had a net loss of $134,259, with a net loss
per share of $0.01. In comparison, for the period from March 27, 2007
(inception) through September 30, 2007, we had a net loss of $51,695. We expect
to continue to incur net losses for the foreseeable future and until we generate
significant revenues.
Our Plan of Operation for the Next
Twelve Months. To effectuate our business plan during the next
twelve months, our main focus is to secure intellectual property on existing
products as well as seeking rights on complementary products With the second
phase of tests being presently conducted by one of the major chicken integrator
in the United States, the first phase having been successful, we should be able
to start selling our product in the United States in the second half of 2008. We
are currently pursuing additional accounts by researching and contacting medium
to large size integrators to convince them to conduct in house tests on our
products. We are developing new updated sales and marketing materials including
brochures describing the products that we provide so that we can provide a
professional appearance to potential clients.
During
the next three to six months, our primary objective is to build our intellectual
property to better our positioning in the market. In addition, we need to
increase our client base so we can generate revenues to support our operations.
We need to obtain additional clients as four customers account for approximately
96% of our revenues. If we were to lose any of those customers, we would lose a
significant portion of our revenues. During the next six to twelve months, we
hope to expand our operations, based on the successful testing by prospective
clients.
We had
cash of $15,554 as of September 30, 2008. In the opinion of management, our
available funds will not satisfy our working capital requirements for the next
twelve months. As a result, our auditors believe that substantial doubt exists
about our ability to continue operations. Our forecast for the period
for which our financial resources will be adequate to support our operations
involves risks and uncertainties and actual results could fail as a result of a
number of factors. Besides generating revenue from our current operations, we
will need to raise additional capital to expand our operations to the point at
which we are able to operate profitably. Other than anticipated increases in the
legal and accounting costs of becoming a public company, we are not aware of any
other known trends, events or uncertainties, which may affect our future
liquidity.
We intend
to pursue capital through public or private financing as well as borrowings and
other sources, such as our officers, directors and principal shareholders. We
cannot guaranty that additional funding will be available on favorable terms, if
at all. If adequate funds are not available, then our ability to
expand our operations may be significantly hindered. If adequate funds are not
available, we believe that our officers, directors and principal shareholders
will contribute funds to pay for our expenses to achieve our objectives over the
next twelve months. However, our officers, directors and principal shareholders
are not committed to contribute funds to pay for our expenses.
We are
not currently conducting any research and development activities, although we
anticipate we may conduct such activities in the next twelve months. We do not
anticipate that we will purchase or sell any significant equipment. In the event
that we expand our customer base, then we may need to hire additional employees
or independent contractors as well as purchase or lease additional
equipment.
Off-Balance Sheet Arrangements.
We have no off-balance sheet arrangements.
11
Not
applicable.
Item 4. Controls and
Procedures
Evaluation of disclosure controls and
procedures. We maintain controls and procedures designed to ensure that
information required to be disclosed in the reports that we file or submit under
the Securities Exchange Act of 1934 is recorded, processed, summarized and
reported within the time periods specified in the rules and forms of the
Securities and Exchange Commission. Based upon their evaluation of those
controls and procedures performed as of March 31, 2008, the date of this report,
our chief executive officer and the principal financial officer concluded that
our disclosure controls and procedures were effective.
Item 4(T). Controls and
Procedures.
Changes in internal controls.
There were no changes in our internal control over financial reporting
that occurred during the fiscal quarter covered by this report that have
materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
PART
II — OTHER INFORMATION
Item 1. Legal
Proceedings.
None.
Item 1A. Risk
Factors.
Not
applicable.
Item 2.
Unregistered Sales of Equity Securities and Use of
Proceeds.
From July
to September 2008, we raised $82,622 through the sale of 421,502 shares of our
common stock at $0.20 per share. The sales were made in reliance on the
exemption
from the registration and prospectus delivery requirements of the Securities Act
of 1933, which exemption is specified by the provisions of Section 5 of that act
and Regulation S promulgated pursuant to that act by the Securities and Exchange
Commission. The
proceeds of this sale will be used for working
capital.
Item 3. Defaults
Upon Senior Securities
None.
Item
4. Submission of Matters to Vote of Security
Holders
None.
Item 5. Other
Information
None.
Item
6. Exhibits
32.
Section 1350 Certifications.
SIGNATURES
In
accordance with the requirements of the Securities Exchange
Act of 1934, the registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Bio-Solutions Corp.,
a Nevada
corporation
|
|||
November
13, 2008
|
By:
|
/s/ Roger Corriveau | |
Roger Corriveau | |||
Its: | Principal Executive Officer, | ||
President and a Director |
November
13, 2008
|
By:
|
/s/ Gilbert Pomerleau | |
Gilbert Pomerleau | |||
Its: | Principal Accounting Officer, | ||
Chief Financial Officer |
12