Glucose Health, Inc. - Quarter Report: 2009 June (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 JUNE 30, 2009 |
o |
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: 333-147917
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. x Yes oNo
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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required
to submit and post such files). oYes 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 x No
As of August 12, 2009, there were 12,299,350 shares of the issuer's $.001 par value common stock issued and outstanding.
1
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
BIO-SOLUTIONS CORP.
BALANCE SHEETS
JUNE 30, 2009 (UNAUDITED) AND DECEMBER 31, 2008
IN US$ |
|||||||||
ASSETS |
|||||||||
UNAUDITED |
|||||||||
JUNE 30, |
DECEMBER 31, |
||||||||
2009 |
2008 |
||||||||
CURRENT ASSETS |
|||||||||
Cash |
$ | - | $ | 810 | |||||
Accounts receivable |
6,191 | 6,240 | |||||||
Inventory |
77,268 | 76,379 | |||||||
Total current assets |
83,459 | 83,429 | |||||||
Other Asset |
|||||||||
License, net of amortization |
94,936 | 111,180 | |||||||
|
|||||||||
TOTAL ASSETS |
$ | 178,395 | $ | 194,609 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|||||||||
CURRENT LIABILITIES |
|||||||||
Accounts payable and accrued expenses |
$ | 171,575 | $ | 126,107 | |||||
Short - term loans |
100,992 | 38,966 | |||||||
Cash overdraft |
1,423 | - | |||||||
Due to officer |
4,155 | 3,967 | |||||||
Total current liabilities |
278,145 | 169,040 | |||||||
TOTAL LIABILITIES |
278,145 | 169,040 | |||||||
STOCKHOLDERS' EQUITY (DEFICIT) |
|||||||||
Common stock, $0.001 par value, 75,000,000 shares authorized, |
|||||||||
12,299,350 shares issued and outstanding, respectively |
12,299 | 12,299 | |||||||
Additional paid in capital |
642,013 | 642,013 | |||||||
Accumulated deficit |
(716,924 | ) | (593,942 | ) | |||||
Accumulated other comprehensive income (loss) |
(37,138 | ) | (34,801 | ) | |||||
Total stockholders' equity (deficit) |
(99,750 | ) | 25,569 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
$ | 178,395 | $ | 194,609 |
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 SIX AND THREE MONTHS ENDED JUNE 30, 2009 AND 2008 (UNAUDITED)
IN US$ |
IN US$ |
||||||||||||||||
SIX MONTHS |
SIX MONTHS |
THREE MONTHS |
THREE MONTHS |
||||||||||||||
ENDED |
ENDED |
ENDED |
ENDED |
||||||||||||||
JUNE 30, 2009 |
JUNE 30, 2008 |
JUNE 30, 2009 |
JUNE 30, 2008 |
||||||||||||||
REVENUE |
$ | 17,091 | $ | 25,011 | $ | 11,309 | $ | 11,876 | |||||||||
COST OF REVENUES |
|||||||||||||||||
Beginning inventory |
76,379 | 68,936 | 68,074 | 64,000 | |||||||||||||
Purchases |
7,315 | 64,131 | 4,867 | 37,758 | |||||||||||||
Ending inventory |
(77,268 | ) | (95,733 | ) | (77,268 | ) | (95,733 | ) | |||||||||
Total Cost of Revenues |
6,426 | 37,334 | (4,327 | ) | 6,025 | ||||||||||||
GROSS PROFIT (LOSS) |
10,665 | (12,323 | ) | 15,636 | 5,851 | ||||||||||||
OPERATING EXPENSES |
|||||||||||||||||
Professional fees |
85,789 | 45,938 | 50,668 | 14,121 | |||||||||||||
Accounting fees |
15,996 | 3,658 | 10,000 | 2,494 | |||||||||||||
General and administrative |
29,524 | 41,407 | 14,306 | 9,249 | |||||||||||||
Total operating expenses |
131,309 | 91,003 | 74,974 | 25,864 | |||||||||||||
NET LOSS BEFORE OTHER EXPENSE |
(120,644 | ) | (103,326 | ) | (59,338 | ) | (20,013 | ) | |||||||||
OTHER EXPENSE |
|||||||||||||||||
Interest expense |
(2,338 | ) | (1,692 | ) | (1,455 | ) | (1,469 | ) | |||||||||
Total other expense |
(2,338 | ) | (1,692 | ) | (1,455 | ) | (1,469 | ) | |||||||||
NET LOSS |
$ | (122,982 | ) | $ | (105,018 | ) | $ | (60,793 | ) | $ | (21,482 | ) | |||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING |
12,299,350 | 9,286,500 | 12,299,350 | 9,286,500 | |||||||||||||
NET LOSS PER SHARE |
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.00 | ) | $ | (0.00 | ) | |||||
STATEMENT OF ACCUMULATED OTHER COMPREHENSIVE LOSS |
|||||||||||||||||
Net loss |
$ | (122,982 | ) | $ | (105,018 | ) | $ | (60,793 | ) | $ | (21,482 | ) | |||||
Currency tranlation gains (losses) |
(2,337 | ) | (3,251 | ) | (678 | ) | (2,061 | ) | |||||||||
TOTAL ACCUMULATED OTHER COMPREHENSIVE LOSS |
$ | (125,319 | ) | $ | (108,269 | ) | $ | (61,471 | ) | $ | (23,543 | ) |
The accompanying notes are an integral part of these financial statements.
3
BIO-SOLUTIONS CORP.
STATEMENT OF CASH FLOW
FOR THE SIX MONTHS ENDED JUNE 30, 2009 AND 2008 (UNAUDITED)
IN US$ | ||||||||
SIX MONTHS |
SIX MONTHS |
|||||||
ENDED |
ENDED |
|||||||
JUNE 30, 2009 |
JUNE 30, 2008 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net loss |
$ | (122,982 | ) | $ | (105,018 | ) | ||
Adjustments to reconcile net loss |
||||||||
to net cash used in operating activities: |
||||||||
Amortization expense - license |
20,747 | - | ||||||
Change in assets and liabilities |
||||||||
Decrease in accounts receivable |
344 | 1,584 | ||||||
(Increase) decrease in inventory |
2,720 | (28,993 | ) | |||||
Increase (decrease) in accounts payable and accrued expenses |
41,394 | (1,744 | ) | |||||
Total adjustments |
65,205 | (29,153 | ) | |||||
Net cash (used in) operating activities |
(57,777 | ) | (134,171 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Short-term loans |
60,186 | 129,229 | ||||||
Increase in cash overdraft |
1,423 | - | ||||||
Advances from officers |
- | 4,268 | ||||||
Net cash provided by financing activities |
61,609 | 133,497 | ||||||
Effect of foreign currency |
(4,642 | ) | (2,128 | ) | ||||
NET (DECREASE) IN CASH AND CASH EQUIVALENTS |
(810 | ) | (2,802 | ) | ||||
|
||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD |
810 | 7,990 | ||||||
|
||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD |
$ | - | $ | 5,188 | ||||
SUPPLEMENTAL CASH FLOW INFORMATION: |
||||||||
Cash paid during the period for: |
||||||||
Interest |
$ | - | $ | - | ||||
Income taxes |
$ | - | $ | - | ||||
|
The accompanying notes are an integral part of these financial statements.
4
BIO-SOLUTIONS CORP.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009 AND 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,
2008 10K 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, silicone dioxyde, shrimp flour, sodium selenite 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.
The Company is also the distributor of GreenEx ™ in Africa. GreenEx ™ is a biological larvicide produced from a strain of Bacillus thuringiensis subspecies israelensis (Bti), a naturally occurring bacterium that produces a crystalline protein toxin (cystal) toxic for mosquitoes, vectors of Malaria. GreenEx ™ formulations
are produced in the United States to strict manufacturing specifications, ensuring that the products are of high quality and without any harmful contaminants. Bti formulations are FDA approved.
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 totaling $716,924 in their initial two and a half
years, 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 three months ended June 30, 2009 and 2008, the Company recorded approximately $2,337 and $3,251 in translation losses, respectively.
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.
5
BIO-SOLUTIONS CORP.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009 AND 2008
NOTE 2- |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) |
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 sheets 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 June 30, 2009and December 31, 2008, respectively. The right of return does exist for a small period subsequent to sale. However, their have been no refunds since inception.
(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:
June 30,
2009 |
June 30,
2008 |
||||||||
Net loss | $ | (122,982 | ) | $ | (105,018 | ) | |||
Weighted-average common shares
outstanding (Basic) |
12,299,350 | 9,286,500 | |||||||
Weighted-average common stock | |||||||||
Equivalents | |||||||||
Stock options | - | - | |||||||
Warrants | - | - | |||||||
Weighted-average common shares
outstanding (Diluted) |
12,299,350 | 9,286,500 | |||||||
6
BIO-SOLUTIONS CORP.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009 AND 2008
NOTE 2- |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) |
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 June 30, 2009 and December 31, 2008, inventory
of $77,268 and $76,379 includes $61,971 and $62,213 of raw materials with the balance being finished goods, respectively.
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 June 30, 2009, 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.
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.
In March 2008, the FASB issued SFAS No. 161, “Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133 (“SFAS 161”). SFAS 161 requires enhanced disclosures about an entity’s derivative and hedging activities. These enhanced disclosures will discuss: how and why an
entity uses derivative instruments; how derivative instruments and related hedged items are accounted for under SFAS 133 and its related interpretations; and how derivative instruments and related hedged items affect an entity’s financial position, financial performance, and cash flows. SFAS 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company does not believe that SFAS 161 will have an impact on their results of operations
or financial position.
7
BIO-SOLUTIONS CORP.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009 AND 2008
NOTE 2- |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) |
Recent Issued Accounting Standards (Continued)
In April 2008, the FASB issued FSP No. FAS 142-3, “Determination of the Useful Life of Intangible Assets”. This FSP amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, “Goodwill and Other Intangible
Assets”. The Company was required to adopt FSP 142-3 on October 1, 2008. The guidance in FSP 142-3 for determining the useful life of a recognized intangible asset shall be applied prospectively to intangible assets acquired after adoption, and the disclosure requirements shall be applied prospectively to all intangible assets recognized as of, and subsequent to, adoption. The Company does not believe FSP 142-3 will materially impact their financial position, results of operations or cash flows.
In May 2008, the FASB issued SFAS No. 162, “The Hierarchy of Generally Accepted Accounting Principles” (SFAS 162). SFAS 162 makes the hierarchy of generally accepted accounting principles explicitly and directly applicable to preparers of financial statements, a step that recognizes preparers’ responsibilities for selecting
the accounting principles for their financial statements. The effective date for SFAS 162 is 60 days following the U.S. Securities and Exchange Commission’s approval of the Public Company Accounting Oversight Board’s related amendments to remove the GAAP hierarchy from auditing standards, where it has resided for some time. The adoption of SFAS 162 will not have an impact on the Company’s results of operations or financial position.
In May 2008, the FASB issued SFAS No. 163, “Accounting for Financial Guarantee Insurance Contracts – an interpretation of SFAS No. 60” (SFAS 163). SFAS 163 prescribes accounting for insures of financial obligations, bringing consistency to recognizing and recording premiums and to loss recognition. SFAS 163 also requires
expanded disclosures about financial guarantee insurance contracts. Except for some disclosures, SFAS 163 is effective for financial statements issued for fiscal years beginning after December 15, 2008. The adoption of SFAS 163 will not have an impact on the Company’s results of operations or financial position.
In May 2009, the FASB published SFAS No. 165, “Subsequent Events” (“SFAS 165”). SFAS 165 requires the Company to disclose the date through which subsequent events have been evaluated and whether that date is the date the financial statements were issued or the date the financial statements were available to be
issued. SFAS 165 is effective for financial periods ending after June 15, 2009. Management has adopted SFAS 165 for their interim report for June 30, 2009 and has evaluated subsequent events through August 10, 2009, the date the financial statements were issued.
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 (DEFICIT) |
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 $82,662 through the sale of 421,502 shares of common stock.
In October 2008 the Company entered into agreements with consultants that performed services for the Company. At that time, the Company issued the consultants 1,550,000 shares of common stock valued at $.20 per share (the value the Company received cash for their shares at the same time). The value of $310,000 is reflected in the statements
of operations for the year ended December 31, 2008.
The Company in December 2008 issued 1,041,348 shares of stock in conversion of $125,000 of notes payable (approximately $.12 per share).
As of June 30, 2009, the Company has 12,299,350 shares of common stock issued and outstanding.
The Company has not issued any options or warrants to date.
NOTE 4- |
RELATED PARTY TRANSACTIONS |
The Company conducts business with another company owned by an officer of the Company. The Company purchases goods and uses office space in the other company’s offices. For the six months ended June 30, 2009 and 2008 the Company incurred $0 and $28,861, respectively in inventory and other expenses to this company. Approximately
$9,894 is owed to this company at June 30, 2009 which is included in accounts and accrued expenses payable.
The Company was advanced $4,155 from officers during the year ended December 31, 2008 and remain outstanding as of June 30, 2009. 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 from seventeen (17) individuals/companies for amounts ranging between $5,000 and $45,000 each during the year ended December 31, 2008. These amounts were converted into 1,041,348 shares of common stock.
In December 2008, the Company entered into three notes payable on demand in the amounts of $20,000 (CD$), $10,000 (CD$) and $24,990 (CD$) loan. All of these loans accrue interest at 5% per annum. The Company has repaid $7,530 (CD$) at the end of December 2008, and has $17,460 (CD$) remaining due on this note. In addition, the Company
in the six months ended June 30, 2009, was advanced another $70,000 (CD$). The total outstanding due on these notes as of June 30, 2009 is $117,460 (CD$) or $100,992 (US$).
The Company had accrued interest at 5% per annum on these notes and accrued $6,120 as of June 30, 2009. Interest expense for the six months ended June 30, 2009 and 2008 is $2,338 and $1,692, respectively.
NOTE 6- |
MAJOR CUSTOMERS |
All of the Company’s revenue was generated by three and four customers for the six months ended June 30, 2009 and 2008, respectively that two and four customers respectively, were 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.
8
BIO-SOLUTIONS CORP.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009 AND 2008
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 June 30, 2009, there is no provision for income taxes, current or deferred.
Net operating losses | $ | 243,754 | |||
Valuation allowance | (243,754 | ) | |||
$ | - |
At June 30, 2009, the Company had a net operating loss carry forward in the amount of $716.924, available to offset future taxable income through 2029. 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 three months ended June 30, 2009 and 2008 is summarized below.
2009 |
2008 |
||||||||
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 has acquired 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 has made a $25,000 (CD$) payment in December 2008, and as of June 30, 2009 owes $75,000 (CD$), which is reflected in accounts payable and accrued expenses on the balance sheet at June 30, 2009. The Company is
amortizing the license fee over the 36 month term of the Agreement. Amortization expense for the six months ended June 30, 2009 and 2008 are $20,747 and $0, respectively. |
NOTE 9- |
FAIR VALUE MEASUREMENTS |
On January 1, 2008, the Company adopted SFAS 157. SFAS 157 defines fair value, provides a consistent framework for measuring fair value under generally accepted accounting principles and expands fair value financial statement disclosure requirements. SFAS 157’s valuation techniques are based on observable and unobservable inputs.
Observable inputs reflect readily obtainable data from independent sources, while unobservable inputs reflect our market assumptions. SFAS 157 classifies these inputs into the following hierarchy:
Level 1 inputs: Quoted prices for identical instruments in active markets.
Level 2 inputs: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 inputs: Instruments with primarily unobservable value drivers.
The following table represents the fair value hierarchy for those financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2009:
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||
Cash | (1,423 | ) | - | - | (1, 423 | ) | |||||||||||
Total assets | (1,423 | ) | - | - | (1,423 | ) | |||||||||||
Short-term notes | 100,992 | - | - | 100,992 | |||||||||||||
Total liabilities | 100,992 | - | - | 100,992 | |||||||||||||
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 year ended December 31, 2008, together with notes thereto as previously filed with our Annual Report on Form 10-K. 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 June 30, 2009.
Liquidity and Capital Resources. We had no cash, accounts receivable of $6,191 and inventory of $77,268 as of June 30, 2009, which equals our total current assets of $83,459 as of that date. With our other asset of $94,936 represented by a license, net of amortization, our total assets
as of June 30, 2009 were $178,395.
Our current liabilities were $278,145 as of June 30, 2009, which was represented by accounts payable and accrued expenses of $171,575, short term loans of $100,992, a cash overdraft of $1,423 and $4,155 due to an officer.
In December 2008, we entered into three notes payable on demand in the amounts of $20,000 (CD$), $10,000 (CD$) and $24,990 (CD$) loan. These amounts are short-term in nature as they are due on demand, and we have accrued interest at 5% per annum. We repaid $7,530 (CD$) at the end of
December 2008, and have $17,460 (CD$) remaining due on this note. In addition, in the six months ended June 30, 2009, we were advanced another $70,000 (CD$). The total outstanding due on these notes as of June 30, 2009 is $117,460 (CD$) or $100,992 (US$). Those short term loans were from certain individuals/companies and were provided to us for working capital.We
had accrued interest at 5% per annum on these notes and accrued $6,120 as of June 30, 2009. Interest expense for the six months ended June 30, 2009 and 2008 is $2,338 and $1,692, respectively.
Our total liabilities were also $278,145 as of June 30, 2009, and had no other liabilities and no long term commitments or contingencies as of that date.
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 June 30, 2009 as compared to the three months ended June 30, 2008.
Results of Operations.
Revenues. We had revenues of $11,309 for the three months ended June 30, 2009, as compared to revenues of $11,876 for the three months ended June 30, 2008. We hope to generate greater revenues as continue operations and implement our business plan. For the
three months ended June 30, 2009, we had ($4,327) in total cost of revenues. This is comprised of $68,074 in beginning inventory, $4,867 in purchases less $77,268 in ending inventory, resulting in a gross profit of $15,636. This in comparison to the three months ended June 30, 2008, where we had $6,025 in total cost of revenues, comprised of $64,000 in beginning inventory, $37,758 in purchases, less $95,733 in ending inventory, resulting in a gross profit of $5,851.
Operating Expenses. For the three months ended June 30, 2009, we had total operating expenses of $74,974, as compared to total operating expenses of $25,864 for the three months ended June 30, 2008. The increase in operating expenses between the two periods is primarily due
to an increase in professional fees from $14,121 for the three months ended June 30, 2008, to $50,668 for the three months ended June 30, 2009. Our professional and accounting fees increased between the two periods as we incurred more fees related to the registration statement that we filed. We expect that we will continue to incur significant legal and accounting expenses related to being a public company.
Net Loss. For the three months ended June 30, 2009, and after interest expense of $1,455, we had a net loss of $60,793. In comparison, for the three months ended June 30, 2008, after interest expense of $1,469, we had a net loss of $21,482. We expect to continue
to incur net losses for the foreseeable future and until we generate significant revenues.
10
For the six months ended June 30, 2009 as compared to the six months ended June 30, 2008.
Results of Operations.
Revenues. We had revenues of $17,091 for the six months ended June 30, 2009, as compared to revenues of $25,011 for the six months ended June 30, 2008. We hope to generate greater revenues as continue operations and implement our business plan. For the six
months ended June 30, 2009, we had $6,426 in total cost of revenues. This is comprised of $76,379 in beginning inventory, $7,315 in purchases less $77,268 in ending inventory, resulting in a gross profit of $10,665. This in comparison to the six months ended June 30, 2008, where we had $37,334 in total cost of revenues, comprised of $68,936 in beginning inventory, $64,131 in purchases, less $95,733 in ending inventory, resulting in a gross loss of $12,323.
Operating Expenses. For the six months ended June 30, 2009, we had total operating expenses of $131,309, as compared to total operating expenses of $91,003 for the six months ended June 30, 2008. The increase in operating expenses between the two periods is primarily due to
an increase in professional fees from $45,938 for the six months ended June 30, 2008, to $85,789 for the six months ended June 30, 2009. Our professional and accounting fees increased between the two periods as we incurred more fees related to the registration statement that we filed. We expect that we will continue to incur significant legal and accounting expenses related to being a public company.
Net Loss. For the six months ended June 30, 2009, after interest expense of $2,338, we had a net loss of $122,982. In comparison, for the six months ended June 30, 2008, after interest expense of $1,692, we had a net loss of $105,018. 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 Canada, the first phase having been successful, we should be able to start selling our product across Canada in the second half of 2009. We are currently pursuing additional accounts by researching and contacting medium to large size integrators in the United States 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 strengthen our knowledge of the mode of action of the product 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 93% 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 also hope to finalize a pan Canadian distribution agreement to increase our presence on the market.
We are also currently finalizing the acquisition of rights to distribute a biological larvicides in Africa. We believe that such product may be an effective way to prevent malaria and is safe for the environment. We are currently developing marketing material for this product and we have received interests from potential sub-distributors the
product in the Democratic Republique of Congo. We hope to negotiate distribution agreements with those parties and finalize a supply agreement in the next three to six months.
We had no cash as of June 30, 2009. In the opinion of management, our available funds will not satisfy our working capital requirements for the next twelve months. 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.
Not applicable.
11
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 June 30, 2009, the date of this report, our chief executive officer and the chief financial officer concluded that our disclosure controls and procedures were effective.
Evaluation of internal controls over financial reporting. Our Chief Executive Officer
and our Chief Financial Officer are responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f) promulgated under the Securities Exchange Act of 1934 as a process designed by, or under the supervision of, our principal executive and principal financial officers and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles and includes those policies and procedures that:
· |
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets; |
· |
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of management and our directors; and |
· |
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements. |
Because of its inherent limitations, our internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Projections of any evaluation
of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Our Chief Executive Officer and our Chief Financial Officer assessed the effectiveness of our internal control over financial reporting as of June 30, 2009. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”)
in Internal Control — Integrated Framework.
Based on our assessment, our Chief Executive Officer and our Chief Financial Officer believe that, as of June 30, 2009, our internal control over financial reporting is not effective based on those criteria, due to the following:
· |
lack of proper segregation of functions, duties and responsibilities with respect to our cash and control over the disbursements related thereto due to our very limited staff, including our accounting personnel. |
This weakness was identified by our Chief Financial Officer in December 2007 after we filed our initial Registration Statement on Form SB-2. We believe this weakness first began at our inception as we are a small operating company with limited accounting personnel.
We do not believe that this weakness has had any impact on our financial reporting and the control environment. Our management does not have any current plans to remediate the weakness as we believe in order to remediate the weakness, we will need to raise capital hire additional accounting personal. We believe the cost
to hire additional accounting personal will be approximately $30,000 per year.
In light of this conclusion and as part of the preparation of this report, we have applied compensating procedures and processes as necessary to ensure the reliability of our financial reporting. Those compensation procedures and processes include constant informal communications between our Chief Executive Officer and
Chief Financial Officer as well as each of their active involvement, review and monitoring of our cash and disbursements, which we believe compensates for a lack of segregation of duties controls.
Accordingly, management believes, based on its knowledge, that (1) this report does not contain any untrue statement of a material fact or omit to state a material face necessary to make the statements made not misleading with respect to the period covered by this report, and (2) the financial statements, and other
financial information included in this report, fairly present in all material respects our financial condition, results of operations and cash flows for the years and periods then ended.
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.
None.
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
Certification of Principal Executive Officer, pursuant to Rule 13a-14 and 15d-14 of the Securities Exchange Act of 1934 | |
31.2 |
Certification of Principal Financial Officer, pursuant to Rule 13a-14 and 15d-14 of the Securities Exchange Act of 1934 |
32.1 |
Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2 |
Certification of Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
12
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 |
|||
August 13, 2009 |
By: |
/s/ Gilles Chaumillon | |
Gilles Chaumillon | |||
Chief Executive Officer, | |||
President (Principal Executive Officer) |
August 13, 2009 |
By: |
/s/ Gilbert Pomerleau | |
Gilbert Pomerleau | |||
Chief Financial Officer and a Director | |||
(Principal Financial and Accounting Officer) |
13