Annual Statements Open main menu

Live Current Media Inc. - Quarter Report: 2008 September (Form 10-Q)

livc_10q-093008.htm



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
 
or

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

For the transition period from ______ to ______

Commission File Number 000-29929

LIVE CURRENT MEDIA INC.
(Exact name of registrant as specified in its charter)

Nevada
 
88-0346310
(State or other jurisdiction of
 
(IRS Employer
incorporation or organization)
 
Identification Number)

375 Water Street, Suite 645, Vancouver, British Columbia, V6B 5C6

(604) 453-4870


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes þ o No o


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See 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    þ



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


 
 

 

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 practicable date.

Common Stock                                             21,871,026 shares outstanding
$.001 Par Value                                                as of November 14, 2008
 
Transitional Small Business Disclosure Format (Check one):  Yes [  ] No [X]


 
2

 

 LIVE CURRENT MEDIA INC.
REPORT ON FORM 10-Q
QUARTER ENDED SEPTEMBER 30, 2008
TABLE OF CONTENTS

   
Page
PART I.
Financial Information
 
     
Item 1.
Unaudited Financial Statements
     
 
Consolidated Balance Sheets as of September 30, 2008 and December 31, 2007
F-2 
 
Consolidated Statements of Operations for the periods ended September 30, 2008 and September 30, 2007
F-3 
 
Consolidated Statement of Stockholders’ Equity for the periods ended September 30, 2008 and December 31, 2007
F-4
 
Consolidated Statements of Cash Flows for the periods ended September 30, 2008 and September 30, 2007
F-5
 
Notes to the Consolidated Financial Statements
F-6
     
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
4
     
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
18
   
 
Item 4T.
Controls and Procedures
18
     
     
PART II.
Other Information
 
     
Item 1.
Legal Proceedings
19 
     
Item 1A.
Risk Factors
19
     
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
19
     
Item 3.
Defaults Upon Senior Securities
20
     
Item 4.
Submission of Matters to a Vote of Security Holders
20
     
Item 5.
Other Information
20
     
Item 6.
Exhibits
21
     
Signatures
 
22
     
Certifications
   


 
3

 

PART  I – FINANCIAL INFORMATION


Item 1: Financial Statements.

The response to Item 1 has been submitted as a separate section of this Report beginning on page F-1.

Item 2: Management’s discussion and analysis of financial condition and results of operations

(a)           Forward Looking Statements

The Company makes forward-looking statements in this report and may make such statements in future filings with the Securities and Exchange Commission. The Company may also make forward-looking statements in its press releases or other public shareholder communications. Its forward-looking statements are subject to risks and uncertainties and include information about its expectations and possible or assumed future results of operations. When Management uses any of the words “believes”, “expects”, “anticipates”, “estimates” or similar expressions, it is making forward-looking statements.

To the extent it is entitled, the Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 for all of its forward-looking statements.  While Management believes that our forward-looking statements are reasonable, you should not place undue reliance on any such forward-looking statements, which speak only as of the date made.  Because these forward-looking statements are based on estimates and assumptions that are subject to significant business, economic and competitive uncertainties, many of which are beyond Management’s control or are subject to change, actual results could be materially different. Factors that might cause such a difference include, without limitation, the following: the Company’s inability to generate sufficient cash flows to meet its current liabilities, its potential inability to retain qualified management, sales and customer service personnel, the potential for an extended decline in sales, the possible failure of revenues to offset additional costs associated with any changes in business model, the potential lack of website acceptance, its potential inability to introduce new products to the market, the potential loss of customer or supplier relationships, the potential failure to receive or maintain necessary regulatory approvals, the extent to which competition may negatively affect prices and sales volumes or necessitate increased sales or marketing expenses, the timing of and proceeds from the sale of restricted securities it holds and the other risks and uncertainties set forth in this report.

Other factors not currently anticipated by Management may also materially and adversely affect our results of operations.  Except as required by applicable law, Management does not undertake any obligation to publicly release any revisions which may be made to any forward-looking statements to reflect events or circumstances occurring after the date of this report.
 
Readers of this report should not rely solely on the forward-looking statements and should consider all risks and uncertainties throughout this report, as well as those discussed under “Item 1 Risk Factors” in our Annual Report on Form 10-KSB for the year ended December 31, 2007.

The following discussion should be read in conjunction with our interim consolidated financial statements and their explanatory notes, which are attached as Exhibit F-1.

(b)           Business Overview

Live Current Media Inc., (formerly known as Communicate.com Inc.), (the “Company”) changed its name on May 30, 2008 from Communicate.com Inc. to Live Current Media Inc. after obtaining formal shareholder approval to do so at the Annual General Meeting in May 2008.  Effective August 4, 2008, the Company began trading under a new symbol, “LIVC” (OTCBB: LIVC).  The Company also appointed Computershare Trust Company, N.A. as its new transfer agent and registrar.

 
4

 

The Company currently holds 98.2% (December 31, 2007 – 94.9%) of the outstanding shares of its principal operating subsidiary, Domain Holdings, Inc. (“DHI”), an Alberta company.  During Q1 of 2008, DHI issued 40,086,645 shares to the Company in exchange for a conversion of intercompany debt of $3,000,000.

The Company presently employs twenty-three full-time and seven part-time employees, as well as five consultants.  In addition to the above, the Company plans to engage in arrangements with strategic partners and outside suppliers where appropriate.

The Company’s principal office is located at #645-375 Water Street, Vancouver, British Columbia V6B 5C6.  It also leases an office at the Pacific NorthWest Trade Center, 800 Fifth Avenue, Suite 4100, Seattle, WA 98104 for a nominal amount per month.

The corporate website is located at www.livecurrent.com.

Operations

Through its majority-owned subsidiary, DHI, the Company builds consumer internet experiences around its large portfolio of domain names.  These domain names span several consumer and business-to-business categories including health & beauty (such as Perfume.com), sports and recreation (such as Cricket.com and Boxing.com), travel (such as Brazil.com and Vietnam.com), and global trade (importers.com).  Management believes that it can develop and sustain businesses based on these intuitive domain names in part because of the significant amount of search and direct type-in traffic they receive.  Management has begun to exploit this traffic through the construction of next generation consumer experiences, which they call DestinationHubs™, at Perfume.com and Cricket.com.  Over time, the Company will build out additional DestinationHubs™ at several of their domain names.  The Company may also choose to sell select domain names to strategic buyers.

The Company also owns a number of .cn (China) domain names and a portfolio of second and third tier .com domain names, such as shoppingbound.com, pharmacybound.com and vietnambound.com.  Management believes that the .cn domain names could have significant value as the internet market in China develops.

The Company generates revenue by selling products online to consumers (eCommerce) and by selling online advertising space to advertisers.  Ecommerce revenues are primarily derived from the sale of fragrance products to consumers at Perfume.com.  Advertising revenues are derived by offering “pay per click” and display advertising on certain other websites in its portfolio.  Prior to November 12, 2007, the Company also sold travel services through its majority-owned subsidiary FrequentTraveller.com Inc. (“FT”).  Due to poor operating results and cash flows, the Company’s relationship with FT was terminated effective November 12, 2007.  On the same date, the Company entered into an Asset Purchase Agreement (“APA”) with FT whereby the Company acquired all of the tangible and intangible assets associated or used in connection with the operation of FT’s travel business, exclusive of all cash and real property for a total consideration of (a) the 8,000,000 shares of FT owned by the Company; and (b) the cancellation of $261,833 of debt owed by FT to the Company resulting in a gain on disposal of the investment of $276,805.  As such, the Company has acquired all rights associated with the operation of the FrequentTraveller.com website.  As at November 12, 2007, FT is no longer a subsidiary.

On March 25, 2008, the Company and its wholly owned subsidiary, Communicate.com Delaware, Inc. (“Delaware”) entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Entity, Inc., a Delaware corporation, (“Auctomatic”).  The Merger Agreement closed on May 22, 2008 (the “Closing Date”).  The surviving entity in the transaction, and our subsidiary, Delaware, has had minimal operations in Q3 of 2008, but continues to be a part of the Company’s strategic foundation for future growth.  The Auctomatic technology framework and toolset, as well as the team of senior employees obtained in this transaction, have already helped the Company in strengthening its eCommerce platform and enhancing its product and technology capability.

A list of the Company’s subsidiaries at November 14, 2008 is attached as Exhibit 21.
 
 
5

 

Global Cricket Venture; Development of Cricket.com

On April 17, 2008, the Company signed a Memorandum of Understanding (“MOU” or “Original MOU”) with the Board of Control for Cricket in India (“BCCI”) and the DLF Indian Premier League (“IPL”) to build, operate and promote two cricket-related web sites — IPLT20.com, the official web site of the IPL, and BCCI.tv, the official web site of the BCCI.  Pursuant to the MOU, the BCCI granted the Company exclusive and non-exclusive rights to digital cricket-related content (e.g. video, photos, etc.).  The Company also gained rights to use this content to launch Cricket.com, a global portal for cricket enthusiasts.  The MOU has a term of ten years and renewal rights for an additional ten years.  The ten-year agreement outlined in the MOU includes extensive co-marketing and exclusive online content rights agreements for the Company to build, launch and operate the official online destinations for the BCCI and the IPL. The BCCI will be guaranteed on a combined basis a minimum of US $3 million annually commencing in 2010 and the IPL US $2 million annually commencing in 2010 through revenue sharing agreements including percentages of advertising, sponsorship and merchandising sales.  Pursuant to the Original MOU, the parties agreed to negotiate and enter into definitive agreements with further terms and conditions, which the Company anticipates will be completed in the first half of 2009.  The parties are currently operating, performing, and funding obligations under the MOU.

On April 18, 2008, the Company launched the IPLT20.com website in conjunction with the inaugural IPL season.  Consistent with a highly successful first season for the league, the website saw extremely high levels of traffic and fan engagement during the 44 day tournament.  However, since the MOU was signed just prior to the commencement of the league’s first season, revenues for the first season were immaterial.

The Company subsequently signed a Memorandum of Understanding on May 19, 2008 (“Venture MOU”) with Netlinkblue (“NLB”) to combine digital assets to support the development of the IPL web activities through the formation of a new company in Singapore (“Newco”).  As contemplated by the Venture MOU, Newco was incorporated in Singapore on June 10, 2008 and named Global Cricket Venture Pte. Ltd. (“Global Cricket Venture”, or “GCV”).  Pursuant to the Venture MOU, GCV controls the right to live stream IPL matches over the internet and has exclusive IPL-related global mobile rights in addition to the digital cricket-related assets the Company obtained from BCCI.  To date, Global Cricket Venture has nominal assets and operations.

The Company utilized a third party broker to negotiate the Venture MOU and agreed to compensate the broker by way of an option over 6% of the shares of GCV from shares owned exclusively by LCM Cricket Ventures.  Assuming such option is formally granted, if and when such option is exercised, the third party has agreed to grant the Company all voting rights associated with the shares.

Pursuant to the Venture MOU, the parties are negotiating definitive agreements with further terms and conditions which the Company anticipates will be completed in the first half of 2009.  The parties are currently operating, performing and funding obligations under the Venture MOU, and GCV recently appointed an experienced Chief Revenue Officer to drive the commercialization and growth of GCV.  In addition, Mr. Hampson and Mr. Melville serve on the Board of Directors of GCV, and Mr. Melville is currently the acting Chief Executive Officer of GCV.

On August 8, 2008, the Company established a wholly-owned subsidiary in Singapore named LCM Cricket Ventures Pte. Ltd. (“LCM Cricket Ventures”) which will support the Company’s activities relating to cricket and the IPL.  Pursuant to the Venture MOU, the Company is entitled to a 40% equity interest in GCV.  On October 30, 2008, LCM Cricket Ventures was issued 50.05% of the shares of GCV, however the Company anticipates that LCM Cricket Ventures’ ownership interest will be realigned in accordance with the intent of the MOU.  To date, LCM Cricket Ventures has nominal assets and limited operations.

On October 23, 2008, GCV reached an agreement with the BCCI to build, manage and monetize the official website of the cricket Champions League Twenty20 (“Champions League”), for a period of 10 years.  The official website of the Champions League will provide an enriched digital experience featuring video highlights, a live video scoreboard, mobile content, official photographs, press releases, player interviews, schedules, statistics and newsletters.  Revenues generated from the website will be split evenly between GCV and the Champions League.  GCV is not required to pay any minimum fees to BCCI in connection with the Champions League.  The inaugural Champions League Twenty20 will be held in India during December 2008.
 
6

 
The Company has incurred $1.01 million of costs relating to initial performance of its obligations under the MOUs with each of the BCCI and the IPL, and establishing Global Cricket Venture with NLB.  During Q3 of 2008, these costs totaled $276,485 (Q2 of 2008 - $678,221; Q1 of 2008 - $55,317) including, but not limited to, expenditures for business development, travel, consulting, and salaries.  There were no such costs in any period of 2007.  Currently, GCV has not yet obtained any outside funding.  Therefore, all of these costs were expensed in the quarter ended September 30, 2008 due to uncertaintly regarding reimbursement of these costs by the GCV as previously anticipated.

The BCCI and the IPL MOU requires the Company to make minimum payments to BCCI and the IPL over the next 10 years as detailed in Note 15 in the Company’s interim consolidated financial statements included in Exhibit F-1 to this Report.  The Company renegotiated the first minimum payments that were due on October 1, 2008 in the amounts of $625,000 and $375,000 respectively.  As a result, the payment owing to the BCCI was decreased by $500,000 to $125,000.  In addition, the payment of $750,000 that will be due to the BCCI on October 1, 2009 was eliminated entirely.  The amounts due to the IPL have remained unchanged.  The payments due to the BCCI and the IPL for the October 1, 2008 commitment, although negotiated to a lesser amount, have not been made to date.  Discussions are underway with both parties with regards to the timing of such payments and payments will then be made accordingly.  Such payments may be subject to certain withholding or other taxes which the Company may be required to gross up pursuant to the terms of the MOU.
 
 
7

 


(c)           Selected Financial Data

The following selected financial data was derived from the Company’s unaudited interim consolidated financial statements for the quarter ended September 30, 2008.  The information set forth below should be read in conjunction with the Company’s financial statements and related notes included elsewhere in this report.
 
   
Three Months Ended
 
   
September 30, 2008
   
September 30, 2007
 
SALES
           
Health and beauty eCommerce
  $ 1,934,829     $ 1,499,538  
Other eCommerce
    -       142,992  
Domain name leasing and advertising
    19,855       128,064  
Total Sales
    1,954,684       1,770,594  
                 
COSTS OF SALES
               
Health and Beauty eCommerce
    1,602,249       1,175,835  
Other eCommerce
    -       113,700  
Total Costs of Sales
    1,602,249       1,289,535  
                 
GROSS PROFIT
    352,435       481,059  
                 
                 
EXPENSES
               
Amortization and depreciation
    96,707       2,802  
Amortization of website development costs
    29,143       -  
Corporate general and administrative
    643,674       182,310  
ECommerce general and administrative
    114,973       56,641  
Management fees and employee salaries
    1,334,414       547,689  
Corporate marketing
    4,962       -  
ECommerce marketing
    99,412       145,571  
Other expenses
    20,000       -  
Total Expenses
    2,343,285       935,013  
                 
LOSS BEFORE OTHER ITEMS
    (1,990,850 )     (453,954 )
                 
Global Cricket Venture expenses
    (1,010,023 )     -  
Accretion expense
    (56,600 )     -  
Interest and investment income
    7,266       24,788  
NET LOSS AND COMPREHENSIVE LOSS FOR THE PERIOD
  $ (3,050,207 )   $ (429,166 )
                 
                 
BASIC AND DILUTED LOSS PER SHARE
  $ (0.14 )   $ (0.02 )
                 
WEIGHTED AVERAGE NUMBER OF COMMON
               
SHARES OUTSTANDING - BASIC AND DILUTED
    21,618,133       18,948,362  
 
 
8

 
BALANCE SHEET DATA
 
September 30,
2008
   
December 31,
2007
 
   
(unaudited)
   
(audited)
 
Assets
           
Current Assets
  994,786     7,760,349  
Long-term portion of investment in sales-type lease
    23,423       -  
Deferred financing costs
    106,055       -  
Deferred acquisition costs
    320,264       -  
Property & equipment
    1,135,130       175,797  
Website development costs
    351,199       -  
Intangible assets
    1,625,881       1,645,061  
Goodwill
    2,428,602       -  
Total Assets
  $ 6,985,340     $ 9,581,207  
                 
Liabilities
               
Current Liabilities
    3,276,584       1,829,936  
Deferred lease inducements
    60,414       75,518  
Total Liabilities
    3,336,998       1,905,454  
                 
Stockholders' Equity
               
Common Stock
    13,150       12,456  
Additional paid-in capital
    13,175,885       10,188,975  
Accumulated deficit
    (9,540,693 )     (2,525,678 )
Total Stockholders' Equity
    3,648,342       7,675,753  
Total Liabilities and Stockholders' Equity
  $ 6,985,340     9,581,207  

 (d)           Results of Operations
 
Sales and Costs of Sales
 
Overall, combined sales in Q3 of 2008 totaled $1,954,684 versus $1,770,594 in Q3 of 2007, an increase of 10.4%. However, Q3 of 2007 included significant revenues of $142,992 from the Frequent Traveler (“FT”) relationship that was terminated in November 2007.  Without considering these revenues, the increase in overall revenues in Q3 of 2008 was $327,082, or 20.1%, compared to Q3 of 2007.  Most of this increase was driven by a large increase in sales on Perfume.com as noted below.  Overall, Health & Beauty eCommerce product sales, consisting of Perfume.com sales, represented 99.0% of total revenues in Q3 of 2008, compared to approximately 92.1% of total revenues in Q3 of 2007 not including any influence from the FT revenues.

Costs of sales were $1,602,249 in Q3 of 2008 compared to $1,289,535 during Q3 of 2007, an increase of 24.3%.  The 2007 costs of sales included costs of sales attributable to FT in the amount of $113,700.  The increase of costs of sales in Q3 of 2008 over Q3 of 2007 without the FT costs of sales was 36.2%.  This increase is due to higher product and shipping costs in Q3 of 2008 compared to Q3 of 2007.

Overall gross margin in Q3 of 2008 was $352,435 or 18.0% compared to a gross margin of $481,059 or 27.2% in Q3 of 2007.  Without any influence from FT sales and costs of sales, the gross margin in Q3 of 2007 was 27.8%.  This decrease in the overall gross margin from Q3 of 2007 is due to significantly reduced advertising revenues which provide nearly 100% gross margins and Management’s focus on more aggressive discounts to invest in growing revenues and customers at Perfume.com, as discussed below. 
 
 
9

 

Health and Beauty eCommerce Sales

The Company’s eCommerce sales are a result of selling consumable goods to customers at Perfume.com.

Perfume.com revenues increased 29.0% to $1,934,829 in Q3 of 2008 from $1,499,538 in Q3 of 2007. This was the fourth consecutive quarter with year-over-year revenue growth of more than 27% for Perfume.com.  Daily sales averaged $21,262 per day in Q3 of 2008 compared to $16,478 per day in Q3 of 2007. Management believes that the significant quarterly increases demonstrate continued strong potential of this business segment.  However, there is no certainty that such results can be maintained throughout the rest of the year or continue into the foreseeable future.  Moreover, it is possible that due to the recent decline in economic conditions, there may be a decrease in consumer spending on discretionary items.  Such a decrease may adversely affect the Company’s revenues from Perfume.com over the short-term.

Costs of shipping and purchases totaled $1,602,249 in Q3 of 2008 versus $1,175,835 in Q3 of 2007. This produced a gross margin of $332,580 or 17.2% in Q3 of 2008 compared to $323,703 or 21.6% in Q3 of 2007. Gross profit margin in Q3 2008 decreased compared to Q3 of 2007 primarily due to an increase in shipping costs attributed to a significant rise in oil prices and more aggressive product discounting to drive customer and revenue growth due to increasingly competitive market conditions.  Management anticipates that, subject to any downturn in general economic conditions, it will maintain this profit margin through 2008 and into 2009.  Over the next several quarters, Management intends to explore opportunities to introduce and implement more robust supply chain capability which, if realized, should increase gross margins by the end of 2010.

Health and Beauty eCommerce product revenues and costs of sales in Q3 of 2008 remained consistent compared to Q2 of 2008.

Other eCommerce Sales

In Q1 of 2008, the Company ceased offering goods or services for sale on its non-Health and Beauty websites as Management is revisiting the business models around those websites.  As a result, there has been no revenues generated on the Company’s other eCommerce retail sites since the $455 that was earned in Q1 of 2008.

Comparable quarterly results in Q3 of 2007 included only eCommerce service sales through its subsidiary FT of $142,992 and FT costs of sales of $113,700.  This produced a gross margin of $29,292 or 20.5% in Q3 of 2007.  In that quarter, the travel operation incurred a net loss of $3,435, excluding the minimum royalty of $37,500 to Domain Holdings Inc.  Effective November 12, 2007, the Company unwound its relationship with travel business subsidiary FT pursuant to an Asset Purchase Agreement (“APA”) between the Company and FT as noted above. FT had an accumulated deficit of $1,152,145 at November 12, 2007.  During 2007, there was no requirement to record any non-controlling interest in the share of loss in FT.

Advertising

In Q3 of 2008, the Company generated advertising revenues of $19,855 compared to $128,064 in Q3 of 2007, a decrease of 84.5%. Management terminated its primary advertising contract in early 2008 because its restrictive conditions limited monetization in the medium and long term.  Advertising revenues have decreased every quarter in 2008 as a result.  In Q3 of 2008, advertising accounted for only 1.0% of total revenues, compared to 1.4% of total revenues in Q2 of 2008, and 1.5% in Q1 of 2008.  In Q3 of 2007, advertising accounted for 7.9% of total revenues, not including any influence from FT.  Advertising revenues are expected to continue to account for a small percentage of total revenues in the next few quarters as Management investigates new monetization opportunities with vendors, and realigns to increase advertising options available on the Company’s properties. In the medium-term, Management expects advertising revenues to be an important part of overall revenue.

Domain Name Leases and Sales

In Q1 of 2008, the Company entered into an agreement with an unrelated third party for a sales-type lease of surrey.com for $200,000CAD.  The terms of the lease agreement provide for five lease payments over a term of two years.  Title and rights to the domain name will be transferred to the purchaser only when full payment is received.  Payments received pursuant to the agreement are forfeited if the contract is terminated or if subsequent payments do not comply with the agreement.  The present value of the lease payments were reflected as revenues in Q1 2008.  The investment in the sales-type lease was reflected on a net basis after the receipt of the first lease payment.

 
10

 

The Company has announced its intention to sell six of its non-core but highly valuable dot-com domain names from the Company’s portfolio of more than 800 domains in order to provide the Company with additional working capital.  The Company retained a broker, Palo Alto-based Arbor Advisors, LLC, on October 1, 2008 for this purpose.  There were no outright sales of domain names thus far in 2008 or during the 2007 fiscal year.  Management continues to evaluate expression of interest from domain name buyers, and continues to look at acquiring certain other domain names that would complement either the advertising or eCommerce businesses. 

General and Administrative

In Q3 of 2008, the Company recorded total general and administrative expense of $758,647 or 38.8% of total sales as compared to $238,951 or 14.7% of total sales in Q3 of 2007, an increase of $519,696 or over 217%. This total includes corporate and eCommerce related general and administrative costs.  Total general and administrative expenses in Q3 of 2008 were 9.7% higher than Q2 of 2008, which were 9.3% higher than Q1 of 2008, which were in turn 38.0% higher than these expenses in Q4 of 2007.  Management expects general and administrative expenses to decrease as a percentage of revenue as the eCommerce business grows.

Corporate general and administrative costs of $643,674 have increased over Q3 of 2007 by $461,364.  This was primarily due to payments made to the Company’s current investor relations firm of $136,500 in cash and common stock valued at approximately $100,000.  In addition, the Company accrued the final cash payment to its former investor relations firm of $8,250 and issued common stock valued at $85,600.  Other significant expenses include approximately $83,000 in increased rent and overhead due to our new offices, increased telecommunications for new staff and website related hosting costs, and increased travel and office expenses due to increased growth,  The remainder of the increase in corporate general and administrative costs was a result of an increase in legal fees of approximately $27,800 due to increased corporate activity and SEC filings, and over $10,000 in increased insurance policies and premiums.  In total, these expenses accounted for 32.9% of total revenues in Q3 of 2008, compared to 30.5% in Q2 of 2008, 25.0% in Q1 of 2008, and 11.2% in Q3 of 2007.

The amounts for Q3 of 2008 have increased by $52,505, or 8.9%, over Q2 of 2008 due primarily to the fact that the Company engaged its new investor relations firm in May of 2008, incurring only two months of expenses in Q2 but three months of expenses in Q3, resulting in increased investor relations costs of approximately $55,500 in cash and $38,500 during the quarter, offset by a decrease in quarterly accounting fees in Q3 of approximately $36,000.

As disclosed in Item V, the Company anticipates that it may incur additional legal expenses to comply with new disclosure and reporting requirements mandated by the British Columbia Securities Commission (“BCSC”) for companies listed on the OTCBB with a presence in British Columbia.  These regulations were effective as of September 15, 2008.

ECommerce general and administrative costs in Q3 of 2008 increased by $58,332 over Q3 of 2007 primarily due to approximately $33,000 in consulting fees and related travel expenses, as well as increased merchant fees generated on increased sales.  These expenses represented 5.9% of eCommerce sales in Q3 of 2008, compared to 5.3% of eCommerce sales in Q2 of 2008, 9.3% in Q1 of 2008, and 3.8% of eCommerce sales in Q3 of 2007, not including eCommerce revenues for FT.com.

ECommerce general and administrative expenses in Q3 increased by $14,478, or 14.4%, compared to Q2 of 2008 primarily due to increases of $11,000 in travel expenses and $7,000 in consulting fees, offset by a decrease in domain renewal fees of approximately $4,600.  Management believes these expense ratios are reasonable given the increasingly competitive environment for eCommerce sales in the United States and Management’s continued focus on growing the eCommerce business throughout 2008 and into 2009.  Management expects to maintain eCommerce general and administrative costs below 10% of eCommerce sales.
 
 
11

 

Management Fees and Employee Salaries

In Q3 of 2008, the Company incurred total management fees and staff salaries of $1,334,414 compared to $1,479,782 in Q2 of 2008 and $1,058,546 in Q1 of 2008.  This amount includes stock based compensation of $549,257 in Q3 of 2008, $543,745 in Q2 of 2008, and $482,144 in Q1 of 2008.  The management fees and staff salaries expense in Q3 of 2008 and Q2 of 2008 also include accrued amounts for performance bonuses payable to the management team of $156,518 and $333,442 respectively.  Excluding these amounts, normalized management fees and employee salaries expense in Q3 of 2008 was $628,639, in Q2 of 2008 was $602,595 and in Q1 of 2008 was $576,402.  This produced an increase of 4.3% in Q3 of 2008 over Q2 of 2008, and an increase of 4.5% in Q2 of 2008 over Q1 of 2008.  This increase was primarily due to the addition of senior employees through the Auctomatic merger which closed on May 22, 2008, halfway through Q2 of 2008.

The normalized expense in Q3 of 2008 increased $143,798 or 30.0% over Q3 of 2007.  The addition of a new executive management team in late 2007 and early 2008, as well as some additional senior employees in 2008, contributed to a larger expense overall in 2008.  Compensation commensurate with the caliber of the new management team as well as the addition of more employees and consultants in marketing, technology, product management and customer service have contributed significantly to this increase. This investment in the future of the Company matches the quality of the assets.

Management fees and staff salaries, excluding stock-based compensation and accrued bonuses, represented 32.2% of total revenues in Q3 of 2008, 31.1% of in Q2 of 2008, 31.1% in Q1 of 2008, and 29.8% in Q3 of 2007.  Given the caliber of current management, employees and consultants, it is reasonable to maintain salaries expense at approximately 30 % of revenues.

Marketing

The Company acquires internet traffic by pay-per-click, email and affiliate marketing. In Q3 of 2008, the Company incurred total marketing expenses of $104,374 (5.3% of total revenues), compared to $150,128 (7.8% of total revenues) in Q2 of 2008, $175,751 (9.5% of total revenues) in Q1 of 2008 and $145,571 (8.9% of total revenues) in Q3 of 2007.

Included in this total were corporate marketing expenses of $4,962 in Q3 of 2008, compared to $20,243 in Q2 of 2008 related to public relations and press releases, and $26,459 in Q1 of 2008 related to public relations around repositioning the Company’s business.

ECommerce marketing expenses in Q3 of 2008 were $99,412 or 5.1% of eCommerce sales, compared to $129,885 or 6.8% of eCommerce sales in Q2 of 2008, $149,187 or 8.2% of eCommerce sales in Q1 of 2008, and $145,571 or 9.7% of eCommerce sales in Q3 of 2007.  These expenses have been decreasing steadily during 2008 due to increased effective email marketing campaigns for Perfume.com.  Management believes that customer acquisition is the key to accelerated growth, and direct, measurable marketing vehicles like search, email, and affiliates account for the largest part of these marketing expenditures.

The Company’s websites’ search rankings currently perform adequately however Management believes targeted keywords advertising at opportune times will bring additional traffic to Perfume.com.  Management believes that the more strategic and measurable advertising expenditures were a contributing factor to increased revenues in Q3 of 2008.

Other Expenses

During 2008, the Company has incurred various unusual and one-time costs of $683,547.  During Q3 of 2008, such costs included $20,000 in financing costs related to the Company’s discussions with various investment bankers to raise capital.  Financing costs during 2008 have been deferred to date if those costs are directly identifiable with the raising of a round of capital.  However, the costs noted above included in “other expenses” are costs relating to a transaction that is no longer being pursued, and therefore the $20,000 was no longer directly identifiable with the raising of capital and was expensed in the quarter.

 
12

 

During the previous quarters of 2008 and Q4 of 2007, these types of unusual costs related to restructuring, recruiting and relocating costs associated with attracting the new management team, as well as winding up our relationship with FT.  There were no such costs in Q1, Q2 or Q3 of 2007.

(e)           Liquidity and Capital Resources

The Company generates revenues from (1) the sale of third-party products and services over the Internet; (2) "pay-per-click" advertising revenue; (3) selling advertising on media rich websites with relevant content; and (4) the sale or lease of domain name assets.

As at September 30, 2008, the Company had current liabilities in excess of current assets resulting in negative working capital of $2,281,798 compared to positive working capital of $503,775 at June 30, 2008, $4,001,968 at March 31, 2008, and $5,930,413 at December 31, 2007. During the three months ended September 30, 2008, the Company had a net loss of $3,050,207 and a decrease in cash of $1,095,196 compared to a net loss of $429,166 and an increase in cash of $1,814,058 over the three month period ended September 30, 2007.  During the nine months ended September 30, 2008, the Company had a net loss of $7,015,015 and a decrease in cash of $6,572,501 compared to a net loss of $677,118 and an increase in cash of $1,965,765 for the same nine month period of last year.  These net losses included incorporation and start up expenses for the Global Cricket Venture of $1,010,023 for the three month period ended September 30, 2008, which were expensed in the quarter due to uncertainty regarding reimbursement of these costs by the GCV as previously anticipated.  From the beginning of the fiscal year to September 30, 2008, the Company has increased its accumulated deficit to $9,540,693 from $2,525,678 and has stockholders’ equity of $3,648,342.

The decrease in cash for the three month period includes cash outlays that are either unusual or non-operational in nature.  During the quarter, cash outlays included amounts paid in connection with the acquisition of Auctomatic and payments of assumed liabilities pursuant to the merger agreement with Auctomatic of $94,000 and $45,000 respectively, as well as deferred acquisition costs of $50,000.  In addition, $276,000 was paid during the quarter related to Global Cricket Venture expenses incurred to perform under the MOUs with BCCI, IPL, and NLB.  Without these expenditures, cash decreased due to operations by approximately $630,000, or $210,000 per month.
 
Operating Activities
 
Operating activities in the nine months ended September 30, 2008 resulted in cash outflows of $4,193,802 after adjustments for non-cash items, the most significant of which were the stock-based compensation expensed during the period of $1,575,146, performance bonuses accrued in the amount of $489,960, the increase in other accounts payable of $247,697, offsetting the gain from the sales-type lease of a domain name of $168,206.  In the nine months ended September 30, 2007, cash outflows of $686,684 were primarily due to the loss of the period.
 
Investing Activities
 
Investing activities during the nine months ended September 30, 2008 generated cash outflows of $2,272,644, primarily due to cash consideration and related acquisition costs of $1,530,047 pursuant to the Auctomatic merger, and additional M&A costs of $320,264 relating to future potential acquisitions.  The Company also invested approximately $182,500 in the purchase of property and equipment, mostly consisting of furniture and equipment for our new office location, as well as $380,000 in website development. Investing activities in the period also included proceeds of $140,540 from a sales-type lease for surrey.com.  During the nine months ended September 30, 2007, cash from investing activities used $372,344 to purchase “available for sale” securities, which were all subsequently sold during the 2007 fiscal year end.
 
Financing Activities
 
Financing activities in the nine months ended September 30, 2008 generated cash outflows of $106,055 related to deferred financing costs incurred in connection with Management's capital raising activities.  In Q3 of 2007, financing activities primarily consisted of over $3 million in issuances of common stock to the CEO of the Company as well as a private placement that closed in early October 2007.
 
 
13

 

Future Operations

At quarter end, the Company had negative working capital, and its last seven reported quarters have experienced substantial losses.  Management expects to continue to incur losses in the coming quarters as planned general and administrative and marketing expenditures increase to support growth and drive increased revenues.  The Company may also seek to explore new business opportunities, including the building or acquisition of a distribution center or warehouse in the United States to enhance its fragrance fulfillment capability and improve gross margins.  These acquisitions may require additional cash beyond what is currently available and such funds may be raised by future equity and/or debt financings, and through the sale of non-strategic domain name assets.

Management is pursuing opportunities to increase cash flows, however there is no certainty that these opportunities will generate sufficient cash flows to support the Company’s activities in the future in view of changing market conditions, technological innovations and legal and regulatory requirements.  For the remainder of 2008 and into 2009, Management expects to expend significant funds as additional marketing costs, which it believes will translate into higher revenue growth, as well as to fund costs related to the Global Cricket Venture.  There is no certainty that the profit margins the Company may generate going forward, as well as any successful raising of working capital, will be sufficient to offset the anticipated marketing, GCV costs, and other expenditures and may result in net cash outflow for 2008 and 2009.

Management has actively curtailed some operations and growth activities in an effort to reduce costs and preserve cash on hand.  Management has also investigated options to sell some domain names in order to address short term liquidity needs.  As a result, the Company entered into an agreement with Palo Alto-based Arbor Advisors, LLC on October 1, 2008 to sell six of its non-core but highly valuable dot-com domain names from the Company’s portfolio of more than 800 domains.  Management anticipates that strategic sales of these domain names, if successful, will provide the Company with additional cash to meet its working capital and fund Cricket related expenditures and general operating capital needs over the next 12 to 18 months.  There can be no assurances that any sales of domain names on terms acceptable to the Company will occur.

The interim consolidated financial statements have been prepared on a going concern basis which assumes that the Company will be able to realize assets and discharge liabilities in the normal course of business for the foreseeable future.  The Company's ability to continue as a going-concern is in substantial doubt as it is dependent on continued financial support from its investors, the ability of the Company to raise future debt or equity financings, and the attainment of profitable operations to meet the Company's liabilities as they become payable.  The outcome of our operations and fundraising efforts is dependant in part on factors and sources beyond the direct control of the Company that cannot be predicted with certainty..  Access to future debt or equity financing is not assured and Management may not be able to enter into arrangements with financing sources on terms acceptable to the Company, if at all.  The financial statements do not include any adjustments relating to the recoverability or classification of assets or the amounts or classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

On or about October 1, 2008, the Company was scheduled to make a payment to the BCCI in the amount of $625,000 and a payment to the IPL in the amount of $375,000, in connection with the Global Cricket Venture.  Subsequent to quarter end, the amount owing to the BCCI was renegotiated and decreased to $125,000.  In addition, the payment of $750,000 that will be due to the BCCI on October 1, 2009 was eliminated entirely.  The payments due to the BCCI and the IPL for the October 1, 2008 commitment, although negotiated to a lesser amount, have not been made to date.  Discussions are underway with both parties with regards to the timing of such payments and payments will then be made accordingly.  Such payments may be subject to certain withholding or other taxes which the Company may be required to gross up pursuant to the terms of the MOU.

If at any time the Company is unable to make the required payments to the BCCI or the IPL, and no extension or renegotiation of the payment terms can be arranged, the Company may have to forfeit some or all of its rights to the cricket-related digital content and may be exposed to potential liability for defaulting on its payment.  The Company cannot determine at this time the actual value of such rights, only that the loss of such rights would impact negatively upon the potential revenues from the Global Cricket Venture.  In addition, if the Company is unable to make the required payments, the Company faces potential claims for breach, lack of performance and other damages which other parties to the MOU may seek to enforce against the Company.  The Company does not concede that such claims would be enforceable or result in a recovery against the Company.  If these events were to occur, such events would have a negative effect on the Company’s overall anticipated results of operations and performance.

 
14

 

The Company has no current plans to purchase any significant property and equipment.

Off-Balance Sheet Arrangements

As of September 30, 2008, we did not have any off-balance sheet arrangements, including any outstanding derivative financial instruments, off-balance sheet guarantees, interest rate swap transactions or foreign currency contracts.   We do have off-Balance Sheet commitments as disclosed in the notes to the interim consolidated financial statements, included as Exhibit F-1 to this Report.  We do not engage in trading activities involving non-exchange traded contracts.

(f)           Application of Critical Accounting Policies

Our interim consolidated financial statements and accompanying notes are prepared in accordance with United States generally accepted accounting principles.  Preparing financial statements requires Management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. These estimates and assumptions are affected by Management's application of accounting policies.  We believe that understanding the basis and nature of the estimates and assumptions involved with the following aspects of our interim consolidated financial statements is critical to an understanding of our operating results and financial position.

Revenue Recognition

Revenues, and associated costs of goods sold, from the on-line sales of products, currently consisting primarily of fragrances and other beauty products, are recorded upon shipment of products and determination that collection is reasonably assured. The Company does not record inventory as an asset because all products sold are delivered to the customer on a “just-in-time” basis by inventory suppliers.  All associated shipping and handling costs are recorded as cost of goods sold.

Web advertising revenue consists primarily of commissions earned from the referral of visitors to the Company’s sites to other parties. The amount and collectibility of these referral commissions is subject to uncertainty; accordingly, revenues are recognized when the amount can be determined and collectibility can be reasonably assured. In accordance with Emerging Issues Task Force (“EITF”) 99-19, “Reporting Revenue Gross as a Principal versus Net as an Agent”, the Company records web advertising revenue net of service costs.

Until the disposal of the Company’s shares in FrequentTraveller.com Inc., revenues from the sales of travel products, including tours, airfares and hotel reservations, where the Company acted as the merchant of record and had inventory risk, were recorded on a gross basis. Customer deposits received prior to ticket issuance or 30-days prior to travel were recorded as deferred revenue. Where the Company did not act as the merchant of record and had no inventory risk, revenues were recorded at the net amounts, without any associated cost of revenue in accordance with EITF 99-19.

Revenue from the sale of domain names, whose carrying values are recorded as intangible assets, consists primarily of funds earned for the transfer of rights to domain names that are currently in the Company’s control. Collectibility of revenues generated is usually subject to a high level of uncertainty; accordingly revenues are recognized only as received.  There were no sales of domain names thus far in 2008, or the fiscal year ended December 31, 2007.

Revenue from the sales-type leases of domain names, whose carrying values are recorded as intangible assets, consists primarily of funds earned over a period of time for the transfer of rights to domain names that are currently in the Company’s control. Collectibility of these revenues generated are reasonably assured and therefore accounted for as a sales-type lease in the period the transaction occurs.
 
 
15

 

Stock-Based Compensation

During the third quarter of 2007, we implemented the following new critical accounting policy related to stock-based compensation. Beginning July 1, 2007, we began accounting for stock options under the provisions of Financial Accounting Standards No. 123 (revised 2004), “Share-Based Payment” (“FAS 123(R)”), which requires the recognition of the fair value of stock-based compensation. Under the fair value recognition provisions for FAS 123(R), stock-based compensation cost is estimated at the grant date based on the fair value of the awards expected to vest and is recognized as expense ratably over the requisite service period of the award. We have used the Black-Scholes valuation model to estimate fair value of our stock-based awards which require various judgmental assumptions including estimating price volatility and expected life. Our computation of expected volatility is based on a combination of historic and market-based implied volatility. In addition, we consider many factors when estimating expected life, including types of awards and historical experience. If any of these assumptions used in the Black-Scholes valuation model change significantly, stock-based compensation expense may differ materially in the future from what is recorded in the current period.

In August 2007, the Company’s board of directors approved a Stock Incentive Plan to make available 5,000,000 shares of common stock to be awarded as restricted stock awards or stock options, in the form of incentive stock options (“ISO”) or non-qualified stock options to be granted to employees of the Company, and other stock options to be granted to employees, officers, directors, consultants, independent contractors and advisors of the Company, provided such consultants, independent contractors and advisors render bona-fide services not in connection with the offer and sale of securities in a capital-raising transaction or promotion of the Company’s securities.  The Company’s shareholders approved the Stock Incentive Plan at the 2008 Annual General Meeting.

The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with SFAS No. 123(R) and the conclusions reached by the EITF in Issue No. 96-18.  Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable.  The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment or completion of performance by the provider of goods or services as defined by EITF 96-18.

Website Development Costs

The Company has adopted the provisions of EITF No. 00-2, "Accounting for Web Site Development Costs," whereby costs incurred in the preliminary project phase are expensed as incurred; costs incurred in the application development phase are capitalized; and costs incurred in the post-implementation operating phase are expensed as incurred.  Website development costs are stated at cost less accumulated amortization and are amortized using the straight-line method over its estimated useful life.  Upgrades and enhancements are capitalized if they result in added functionality which enables the software to perform tasks it was previously incapable of performing. The costs are related to infrastructure development of various websites that the Company operates. In previous periods, costs qualifying for capitalization were immaterial and therefore were expensed as incurred. Website maintenance, training, data conversion and business process reengineering costs are expensed in the period in which they are incurred.  Various websites reached the post-implementation operating phase during Q2 and Q3 of 2008, and therefore the Company began amortizing these costs during this quarter on a straight-line basis over 36 months beginning in the month following the implementation of the related websites.

Intangible Assets

The Company has adopted the provision of the SFAS No. 142, “Goodwill and Intangible Assets”, which revises the accounting for purchased goodwill and intangible assets. Under SFAS No. 142, goodwill and intangible assets with indefinite lives are no longer amortized and are tested for impairment annually. The determination of any impairment would include a comparison of estimated future operating cash flows anticipated during the remaining life with the net carrying value of the asset as well as a comparison of the fair value to book value of the Company.

The Company’s intangible assets, which consist of its portfolio of generic domain names, have been determined to have an indefinite life and as a result are not amortized.  Management has determined that there is no impairment of the carrying value of intangible assets at September 30, 2008.

 
16

 

Goodwill

Goodwill has been recorded as a result of the Auctomatic merger and it is reflected at the amount originally recognized.  Due to the current volatility and uncertainty of global financial markets, there is a possibility that the carrying values attributable to the Company’s goodwill may become impaired.  After performing step one of the impairment assessment tests per FAS142, Management believes that there has been no impairment to goodwill at this time.  A formal impairment assessment will be completed in connection with the preparation of the Company’s audited consolidated financial statements as at December 31, 2008, with any adjustments to the carrying values of goodwill being provided for at that time.

(g)           Recent Accounting Pronouncements

SFAS 163
In May, 2008, the FASB issued SFAS No. 163, Accounting for Financial Guarantee Insurance Contracts. The new standard clarifies how FASB Statement No. 60, Accounting and Reporting by Insurance Enterprises, applies to financial guarantee insurance contracts issued by insurance enterprises, including the recognition and measurement of premium revenue and claim liabilities. It also requires expanded disclosures about financial guarantee insurance contracts. The Statement is effective for financial statements issued for fiscal years beginning after December 15, 2008, which would be the fiscal year beginning January 1, 2009. The Company does not expect that SFAS No. 163 will have any impact on the Company’s interim consolidated financial statements.

SFAS 162
In May, 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles. The new standard is intended to improve financial reporting by identifying a consistent framework, or hierarchy, for selecting accounting principles to be used in preparing financial statements that are presented in conformity with U.S. generally accepted accounting principles (GAAP) for nongovernmental entities. This Statement is effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles.  The Company does not expect that this Statement will result in a change in current practice.

SFAS 161
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities , an amendment of SFAS No. 133 . SFAS No. 161 is intended to improve financial standards for derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity's financial position, financial performance and cash flows. Entities are required to provide enhanced disclosures about: how and why an entity uses derivative instruments; how derivative instruments and related hedged items are accounted for under SFAS No. 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 No. 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009. The Company is currently assessing the impact of SFAS No. 161 on its financial position and results of operations.

SFAS 141R
In December 2007, the FASB issued SFAS No. 141(revised 2007), Business Combinations ("141R"). SFAS No. 141R significantly changes the accounting for business combinations in a number of areas including the treatment of contingent consideration, preacquisition contingencies, transaction costs, in-process research and development and restructuring costs. In addition, under SFAS No. 141R, changes in an acquired entity's deferred tax assets and uncertain tax positions after the measurement period will impact income tax expense. This standard will change accounting treatment for business combinations on a prospective basis. SFAS No. 141R is effective for fiscal years beginning after December 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009.  The Company is currently assessing the impact of SFAS No. 141R on its financial position and results of operations.
 
 
17

 

SFAS 160
In December 2007, the FASB issued SFAS No. 160 “Noncontrolling Interests in Consolidated Financial Statements”, and simultaneously revised SFAS 141 “Business Combinations”.  This Statement applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009. An entity may not adopt the policy before the transitional date.  The Company is currently assessing the impact of SFAS No. 160 and the revision of SFAS 141 on its financial position and results of operations.

SFAS 159
In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities". This Statement permits entities to choose to measure many financial assets, financial liabilities, and certain other items at fair value, with the objective of improving financial reporting by mitigating volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex accounting provisions. Most of the provisions of SFAS No. 159 apply only to entities that elect the fair value option. The provisions of SFAS No. 159 were adopted January 1, 2008. The Company elected the Fair Value Option for its financial assets and liabilities; however, the adoption of SFAS No. 159 had no material impact on the Company’s interim consolidated financial statements.

SFAS 157
In September 2006, the FASB issued SFAS No. 157, "Fair Value Measures". This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), expands disclosures about fair value measurements, and applies under other accounting pronouncements that require or permit fair value measurements. SFAS No. 157 does not require any new fair value measurements. However, the FASB anticipates that for some entities, the application of SFAS No. 157 will change current practice. The effective date of SFAS No. 157 has been deferred on February 12, 2008 to become effective for financial statements issued for fiscal years beginning after November 15, 2008, which for the Company would be the fiscal year beginning January 1, 2009. The Company is currently assessing the impact of SFAS No. 157 on its financial position and results of operations.

Item 3:  Quantitative and Qualitative Disclosures about Market Risk

Not required.

Item 4T: Controls and Procedures.

Disclosure Controls and Procedures

C. Geoffrey Hampson, the Company’s Chief Executive Officer and Principal Financial Officer has evaluated the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934 (the “Exchange Act”)) as of the end of the period covered by this quarterly report (the “Evaluation Date”).  Based on such evaluation, he has concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures are effective in alerting the Company on a timely basis to material information required to be included in its reports filed or submitted under the Exchange Act.

Changes in Internal Controls

During the quarter covered by this report, there were no changes in the Company’s internal controls or, to the Company’s knowledge, in other factors that have materially affected, or are reasonably likely to materially affect, these controls and procedures subsequent to the date the Company carried out this evaluation.
 
 
18

 

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

The Company is not aware of any pending or threatened material legal proceedings that arose during the quarter.

Item 1A. Risk Factors.

Not required.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

During the quarter of the fiscal year covered by this report, (i) the Company did not modify the instruments defining the rights of its shareholders, and (ii) no rights of any shareholders were limited or qualified by any other class of securities.

During Q3 of 2008, the Company issued the following securities not registered under the Securities Act of 1933, as amended (the “Securities Act”):

On August 6, 2008, the Company issued 15,000 shares of common stock to its investor relations firm as partial consideration for services rendered.  The shareholder took the shares for investment purposes without a view to distribution and had access to information concerning our business and prospects, as required by the Securities Act.  In addition, there was no general solicitation or advertising for the issuance of the shares.  The shareholder was permitted access to our management for the purpose of acquiring investment information.  Due to the shareholder’s status as consultants and their dealings with companies similar to ours, we deem the shareholder sophisticated for the purposes of Section 4(2) of the Act.

On August 25, 2008, the Company issued 33,000 shares of common stock to its former investor relations firm as full consideration for services rendered.  The shareholder took the shares for investment purposes without a view to distribution and had access to information concerning our business and prospects, as required by the Securities Act.  In addition, there was no general solicitation or advertising for the issuance of the shares.  The shareholder was permitted access to our management for the purpose of acquiring investment information.  Due to the shareholder’s status as consultants and their dealings with companies similar to ours, we deem the shareholder sophisticated for the purposes of Section 4(2) of the Act.

On August 28, 2008, the Company issued 15,000 shares of common stock to its investor relations firm as partial consideration for services rendered.  The shareholder took the shares for investment purposes without a view to distribution and had access to information concerning our business and prospects, as required by the Securities Act.  In addition, there was no general solicitation or advertising for the issuance of the shares.  The shareholder was permitted access to our management for the purpose of acquiring investment information.  Due to the shareholder’s status as consultants and their dealings with companies similar to ours, we deem the shareholder sophisticated for the purposes of Section 4(2) of the Act.

Subsequent to September 30, 2008, the Company issued the following securities not registered under the Securities Act of 1933, as amended (the “Securities Act”):

On October 1, 2008, the Company issued 15,000 shares of common stock to its investor relations firm as partial consideration for services rendered.  The shareholder took the shares for investment purposes without a view to distribution and had access to information concerning our business and prospects, as required by the Securities Act.  In addition, there was no general solicitation or advertising for the issuance of the shares.  The shareholder was permitted access to our management for the purpose of acquiring investment information.  Due to the shareholder’s status as consultants and their dealings with companies similar to ours, we deem the shareholder sophisticated for the purposes of Section 4(2) of the Act.
 
 
19

 

On October 31, 2008, the Company issued 15,000 shares of common stock to its investor relations firm as partial consideration for services rendered.  The shareholder took the shares for investment purposes without a view to distribution and had access to information concerning our business and prospects, as required by the Securities Act.  In addition, there was no general solicitation or advertising for the issuance of the shares.  The shareholder was permitted access to our management for the purpose of acquiring investment information.  Due to the shareholder’s status as consultants and their dealings with companies similar to ours, we deem the shareholder sophisticated for the purposes of Section 4(2) of the Act.

Item 3. Defaults Upon Senior Securities.

During the quarter of the fiscal year covered by this report, no material default has occurred with respect to any indebtedness of the Company.  Also, during this quarter, no material arrearage in the payment of dividends has occurred.

Item 4. Submission of Matters to a Vote of Security Holders.

No matter was submitted to a vote of security holders, through the solicitation of proxies or otherwise, during the three months of the fiscal year covered by this report.

Item 5. Other Information.
 
During the quarter of the fiscal year covered by this report, the Company reported all information that was required to be disclosed in a report on Form 8-K.
 
Effective September 15, 2008, the British Columbia Securities Commission (“BCSC”) introduced BC Instrument 51-509 Issuers Quoted in the U.S. Over-the Counter Markets (BCI 51-509).  BCI 51-509 imposes new regulatory requirements for companies listed on the OTCBB with a presence in British Columbia.  As a result, the Company is now subject to additional disclosure and reporting requirements in British Columbia.  These requirements are consistent with those of other reporting issuers in British Columbia.
 
The Company signed a letter of intent with Domain Strategies, Inc., a leading internet development and management company, to jointly establish a new company (“Newco”) for the purpose of building, managing and monetizing the Karate.com domain name owned by the Company.  The partnership with Domain Strategies will provide management focus and resources to efficiently monetize the domain name.  The Company will contribute the domain name Karate.com to Newco and will receive a 50% interest of the new company, plus a distribution and liquidation preference of $500,000.  The Board of Directors of Newco will have equal representation from both partners with Domain Strategies having primary responsibility for the management of day-to-day operations including site design, employment relationships, vendors, customer acquisition and maintenance and relationships with potential strategic partners.  If after three years from the date of formation, Newco has not achieved the annual financial goals as set by management and approved by the Board, the Company has the right to terminate its participation in Newco and ownership of the domain name www.karate.com will revert back to the Company. In the event the Company is the terminating party, Domain Strategies will have the right but not the obligation to purchase the Company’s interest in Newco, including the domain name www.karate.com for $1 million within 60 days of termination.
 
 
20

 

Item 6.  Exhibits.

(A)           Index to and Description of Exhibits.

EXHIBIT
DESCRIPTION
   
F-1
Financial Statements
21
List of Subsidiaries
31.1
Section 302 Certification of Chief Executive Officer
31.2
Section 302 Certification of Principal Financial Officer
32.1
Section 906 Certificate of Chief Executive Officer
32.2
Section 906 Certificate of Principal Financial Officer

 


 
21

 

SIGNATURES

In accordance with the requirements of the Exchange Act, Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


 
LIVE CURRENT MEDIA INC.
     
     
Dated:  November 14, 2008
By:
/s/ C. Geoffrey Hampson
 
Name:
C. Geoffrey Hampson
 
Title:
CEO and Chairman of the Board
   
(Principal Executive Officer)
     
     
     
     
Dated:  November 14, 2008
By:
/s/ C. Geoffrey Hampson
 
Name:
C. Geoffrey Hampson
 
Title:
CEO and Chairman of the Board
   
(Principal Financial Officer)

 
22


 
Exhibit F-1
 
LIVE CURRENT MEDIA INC.
(formerly COMMUNICATE.COM INC.)

CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2008

(UNAUDITED)
 
 
 
 

CONSOLIDATED BALANCE SHEETS

CONSOLIDATED STATEMENTS OF OPERATIONS

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

CONSOLIDATED STATEMENTS OF CASH FLOWS

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

F-1

 
LIVE CURRENT MEDIA INC.
(formerly COMMUNICATE.COM INC.)
CONSOLIDATED BALANCE SHEETS
Expressed In U.S. Dollars
(Going Concern - See Note 1)
 
   
September 30, 2008
   
December 31, 2007
 
   
(unaudited)
   
(audited)
 
ASSETS
           
Current
           
Cash and cash equivalents
  $ 802,744     $ 7,375,245  
Accounts receivable
    67,577       138,930  
Prepaid expenses and deposits
    101,042       246,174  
Current portion of investment in sales-type lease (Note 11)
    23,423       -  
Total current assets
    994,786       7,760,349  
                 
Long-term portion of investment in sales-type lease (Note 11)
    23,423       -  
Deferred financing costs
    106,055          
Deferred acquisition costs
    320,264       -  
Property & equipment (Note 7)
    1,135,130       175,797  
Website development costs (Note 8)
    351,199       -  
Intangible assets
    1,625,881       1,645,061  
Goodwill (Note 6)
    2,428,602       -  
Total Assets
  $ 6,985,340     $ 9,581,207  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
Current
               
Accounts payable and accrued liabilities
  $ 2,004,416     $ 1,756,719  
Bonus payable
    489,960       -  
Due to shareholders of Auctomatic (Note 6)
    749,699       -  
Deferred revenue
    12,371       53,079  
Current portion of deferred lease inducements (Note 9)
    20,138       20,138  
Total current liabilities
    3,276,584       1,829,936  
                 
Deferred lease inducements (Note 9)
    60,414       75,518  
Total Liabilities
    3,336,998       1,905,454  
                 
STOCKHOLDERS' EQUITY
               
Common Stock (Note 10)
               
Authorized: 50,000,000 common shares, $0.001 par value
               
Issued and outstanding:
               
22,141,026 common shares (December 31, 2007 - 21,446,623)
    13,150       12,456  
Additional paid-in capital
    13,175,885       10,188,975  
Accumulated deficit
    (9,540,693 )     (2,525,678 )
Total Stockholders' Equity
    3,648,342       7,675,753  
Total Liabilities and Stockholders' Equity
  $ 6,985,340      $ 9,581,207  
                 
Commitments and Contingency (Notes 15 and 16)
               
                 
See accompanying notes to consolidated financial statements
               
 
 
F-2

 
LIVE CURRENT MEDIA INC.
(formerly COMMUNICATE.COM INC)
CONSOLIDATED STATEMENTS OF OPERATIONS
Expressed In U.S. Dollars
(Unaudited)
 
   
Three Months
   
Three Months
   
Nine Months
   
Nine Months
 
   
Ended
   
Ended
   
Ended
   
Ended
 
   
September 30, 2008
   
September 30, 2007
   
September 30, 2008
   
September 30, 2007
 
                         
SALES
                       
Health and beauty eCommerce
  $ 1,934,829     $ 1,499,538     $ 5,667,234     $ 4,387,072  
Other eCommerce
    -       142,992       455       462,274  
Domain name leasing and advertising
    19,855       128,064       75,108       268,657  
Total Sales
    1,954,684       1,770,594       5,742,797       5,118,003  
                                 
COSTS OF SALES
                               
Health and Beauty eCommerce
    1,602,249       1,175,835       4,670,826       3,426,958  
Other eCommerce
    -       113,700       552       404,083  
Total Costs of Sales
    1,602,249       1,289,535       4,671,378       3,831,041  
                                 
GROSS PROFIT
    352,435       481,059       1,071,419       1,286,962  
                                 
EXPENSES
                               
Amortization and depreciation
    96,707       2,802       155,861       9,089  
Amortization of website development costs
    29,143       -       29,143       -  
Corporate general and administrative
    643,674       182,310       1,697,634       385,746  
ECommerce general and administrative
    114,973       56,641       385,281       173,814  
Management fees and employee salaries
    1,334,414       547,689       3,872,742       1,096,053  
Corporate marketing
    4,962       -       51,769       -  
ECommerce marketing
    99,412       145,571       378,484       357,027  
Other expenses (Note 12)
    20,000       -       683,547       -  
Total Expenses
    2,343,285       935,013       7,254,461       2,021,729  
                                 
LOSS BEFORE OTHER ITEMS
    (1,990,850 )     (453,954 )     (6,183,042 )     (734,767 )
                                 
Global Cricket Venture expenses
    (1,010,023 )     -       (1,010,023 )     -  
Net proceeds from sales-type lease of domain names (Note 11)
    -       -       168,206       -  
Accretion expense
    (56,600 )     -       (56,600 )     -  
Interest and investment income
    7,266       24,788       66,444       57,649  
NET LOSS AND COMPREHENSIVE LOSS FOR THE PERIOD
  $ (3,050,207 )   $ (429,166 )   $ (7,015,015 )   $ (677,118 )
                                 
                                 
BASIC AND DILUTED LOSS PER SHARE
  $ (0.14 )   $ (0.02 )   $ (0.32 )   $ (0.04 )
                                 
WEIGHTED AVERAGE NUMBER OF COMMON
                               
SHARES OUTSTANDING - BASIC AND DILUTED
    21,618,133       18,948,362       21,618,133       18,317,646  
                                 
See accompanying notes to consolidated financial statements
                         
 
 
F-3

 
LIVE CURRENT MEDIA INC.
(formerly COMMUNICATE.COM INC)
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
Expressed In U.S. Dollars
 
 
   
Common stock
   
Additional Paid-in Capital
   
Accumulated Deficit
   
Total
 
   
Number of Shares
   
Amount
                   
Balance, December 31, 2006 (audited)
    17,836,339     $ 8,846     $ 3,605,579     $ (507,729 )   $ 3,106,696  
Issuance of 60,284 common shares at $0.98 per share
                                       
in lieu of accrued bonuses to officers
    60,284       60       59,018               59,078  
Issuance of 1,000,000 common shares at $1.00 per share to CEO
    1,000,000       1,000       999,000               1,000,000  
Private Placement of 2,550,000 common shares at $2.00 per share
    2,550,000       2,550       5,097,450               5,100,000  
Share issue costs
                    (100 )             (100 )
Stock-based compensation
                    428,028               428,028  
Total comprehensive loss
                            (2,017,949 )     (2,017,949 )
Balance, December 31, 2007 (audited)
    21,446,623       12,456       10,188,975       (2,525,678 )     7,675,753  
Stock-based compensation
                    1,575,146               1,575,146  
Issuance of 586,403 common shares per the merger
                                    -  
agreement with Auctomatic (Note 6)
    586,403       586       1,137,533               1,138,119  
Issuance of 33,000 common shares to investor relations firm
    33,000       33       85,649               85,682  
Issuance of 75,000 common shares to investor relations firm
    75,000       75       179,102               179,177  
Issuance of 50,000 warrants to investor relations firm
                    9,480               9,480  
Total comprehensive loss
                            (7,015,015 )     (7,015,015 )
Balance, September 30, 2008 (unaudited)
    22,141,026     $ 13,150     $ 13,175,885     $ (9,540,693 )   $ 3,648,342  
 
Subsequent Events (Note 17)
 
See accompanying notes to consolidated financial statements
 
F-4

 
LIVE CURRENT MEDIA INC.
(formerly COMMUNICATE.COM INC)
CONSOLIDATED STATEMENTS OF CASH FLOWS
Expressed In U.S. Dollars
(Unaudited)
 
             
             
   
Nine months ended
   
Nine months ended
 
   
September 30, 2008
   
September 30, 2007
 
OPERATING ACTIVITIES
           
Net loss for the period
   $ (7,015,015 )    $ (677,118 )
Non-cash items included in net loss:
               
Gain from sales-type lease of domain name
    (168,206 )     -  
Accretion expense
    56,600          
Stock-based compensation
    1,575,146       62,847  
Accrued and unpaid severance costs
    -       200,000  
Accrued bonuses payable
    489,960       -  
Warrants issued
    9,480       -  
Non-cash issuance of common stock
    264,859       -  
Amortization of deferred lease inducement
    (15,104 )     -  
Amortization and depreciation
    155,861       9,089  
Amortization of website development costs
    29,143          
Change in operating assets and liabilities:
               
Accounts receivable
    71,353       (62,642 )
Prepaid expenses and deposits
    145,132       (83,289 )
Accounts payable and accrued liabilities
    247,697       (135,571 )
Deferred revenue
    (40,708 )     -  
Cash flows used in operating activities
    (4,193,802 )     (686,684 )
                 
INVESTING ACTIVITIES
               
Purchase of available for sale securities
    -       (372,344 )
Deferred acquisition costs
    (320,264 )     -  
Net proceeds from sales-type lease
    140,540       -  
Cash consideration for Auctomatic
    (1,530,047 )     -  
Purchase of property and equipment
    (182,531 )     -  
Web development costs
    (380,342 )     -  
Cash flows used in investing activities
    (2,272,644 )     (372,344 )
                 
FINANCING ACTIVITIES
               
Deferred financing costs
    (106,055 )     -  
Restricted cash
    -       20,000  
Issuance of common stock for cash
    -       3,004,793  
Cash flows from financing activities
    (106,055 )     3,024,793  
                 
Net increase (decrease) in cash and cash equivalents
    (6,572,501 )     1,965,765  
                 
Cash and cash equivalents, beginning of period
    7,375,245       2,105,340  
Cash and cash equivalents, end of period
   $ 802,744      $ 4,071,105  
                 
See accompanying notes to consolidated financial statements
         
 
F-5

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 1 – NATURE OF BUSINESS AND BASIS OF PRESENTATION


Nature of business
On May 30, 2008, Live Current Media Inc. (formerly Communicate.com Inc.) (the “Company”) changed its name from Communicate.com Inc. to Live Current Media Inc. after obtaining formal shareholder approval to do so at the Annual General Meeting in May 2008.

Through its majority-owned subsidiary, Domain Holdings, Inc. (“DHI”), the Company builds consumer Internet experiences around its large portfolio of domain names.  DHI’s current business strategy is to develop or to seek partners to develop its domain names to include content, commerce and community applications.  DHI is currently actively developing websites on two domain names; one that provides e-commerce for fragrance and other health and beauty products, and another that will be a media rich consumer experience on a sports related website where the revenue model is based on paid advertising and sales of digital content and merchandise.  DHI develops content and sells advertising services on other domains held for future development.

On March 13, 2008, the Company incorporated a wholly owned subsidiary in the state of Delaware, Communicate.com Delaware, Inc. (“Delaware”).  The new subsidiary has been incorporated in relation to the Auctomatic transaction. Refer to Note 6.  The Company’s other subsidiary, DHI, owns 100% of 0778229 B.C. Ltd. (“Importers”), Acadia Management Corp. (“Acadia”), and a dormant company 612793 B.C. Ltd. (“612793”).

On August 8, 2008, the Company also formed a wholly-owned subsidiary in Singapore, LCM Cricket Ventures Pte. Ltd. (“LCM Cricket Ventures”).

As at December 31, 2006, the Company owned 50.4% of the outstanding shares in FrequentTraveller.com Inc. (“FT”), a Nevada private company incorporated on October 29, 2002.  FT was a full service travel agency that catered to Internet-based customers seeking tours and other travel services.  On November 12, 2007, the Company disposed of its controlling interest in FT and at the end of 2007 no longer had any ownership in FT.  Refer to Note 4.

Basis of presentation
The consolidated financial statements are presented in United States dollars and are prepared in accordance with accounting principles generally accepted in the United States.  The interim consolidated financial statements should be read in conjunction with our Quarterly Report on Form 10-Q for the quarter ended September 30, 2008.

Going Concern
The interim consolidated financial statements have been prepared on a going concern basis which assumes that the Company will be able to realize assets and discharge liabilities in the normal course of business for the foreseeable future. The Company has generated a consolidated net loss of $3,050,207 for the three months ended and $7,015,015 for the nine months ended September 30, 2008 and realized a negative cash flow from operating activities of $535,186 and $4,193,802 for the three and nine months ended September 30, 2008 respectively.  At September 30, 2008, the Company had negative working capital of $2,281,798 (positive working capital of $5,930,413 at December 31, 2007).  There is an accumulated deficit of $9,540,693 (December 31, 2007 - $2,525,678).  However, the Company has maintained stockholders equity of $3,648,342 (December 31, 2007 – $7,675,753).

The Company's ability to continue as a going-concern is in substantial doubt as it is dependent on the continued financial support from its investors, the ability of the Company to raise equity financing and the attainment of profitable operations and further share issuances to meet the Company's liabilities as they become payable, including its commitments for the Global Cricket Venture as disclosed in Note 5.   The outcome of these matters is dependant on factors outside of the Company’s control and cannot be predicted at this time.

The accompanying financial statements have been prepared on a going concern basis which assumes that the Company will be able to realize assets and discharge liabilities in the normal course of business for the foreseeable future.  These financial statements do not include any adjustments relating to the recoverability or classification of assets or the amounts or classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
 
F-6


Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


The following is a summary of significant accounting policies used in preparation of these consolidated financial statements:

Principles of consolidation
The consolidated financial statements include the accounts of the Company, its wholly owned subsidiary Delaware, its wholly-owned subsidiary LCM Cricket Ventures, its 98.2% (December 31, 2007 - 94.9%) interest in its subsidiary DHI and DHI’s wholly owned subsidiaries Importers, Acadia, and 612793.  The comparative figures in 2007 include its 50.4% interest in FT (from January 1, 2007 until the sale of the Company’s controlling interest in FT on November 12, 2007).  All significant intercompany balances and transactions are eliminated on consolidation.

Revenue recognition
Revenues, and associated costs of goods sold, from the on-line sales of products, currently consisting primarily of fragrances and other beauty products, are recorded upon shipment of products and determination that collection is reasonably assured. The Company does not record inventory as an asset because all products sold are delivered to the customer on a “just-in-time” basis by inventory suppliers.  All associated shipping and handling costs are recorded as cost of goods sold.

Web advertising revenue consists primarily of commissions earned from the referral of visitors to the Company’s sites to other parties. The amount and collectibility of these referral commissions is subject to uncertainty; accordingly, revenues are recognized when the amount can be determined and collectibility can be reasonably assured. In accordance with Emerging Issues Task Force (“EITF”) 99-19, “Reporting Revenue Gross as a Principal versus Net as an Agent,” the Company records web advertising revenue net of service costs.

Until the disposal of the Company’s shares in FrequentTraveller.com Inc. on November 12, 2007, revenues from the sales of travel products, including tours, airfares and hotel reservations, where the Company acts as the merchant of record and has inventory risk, were recorded on a gross basis. Customer deposits received prior to ticket issuance or 30-days prior to travel were recorded as deferred revenue. Where the Company did not act as the merchant of record and had no inventory risk, revenues were recorded at the net amounts, without any associated cost of revenue in accordance with EITF 99-19.  See also Note 4.

Revenue from the sale of domain names, whose carrying values are recorded as intangible assets, consists primarily of funds earned for the transfer of rights to domain names that are currently in the Company’s control. Collectibility of revenues generated are usually subject to a high level of uncertainty; accordingly revenues are recognized only as received.  There have not been any sales of domain names in 2008 or during the fiscal year ended December 31, 2007.

Revenue from the sales-type leases of domain names, whose carrying values are recorded as intangible assets, consists primarily of funds earned over a period of time for the transfer of rights to domain names that are currently in the Company’s control. Collectibility of these revenues generated are reasonably assured and therefore accounted for as a sales-type lease in the period the transaction occurs.  See also Note 11.

Foreign currency transactions
The consolidated financial statements are presented in United States dollars.  The functional currency of the Company is United States dollars.  In accordance with SFAS No. 52, “Foreign Currency Translation”, the foreign currency financial statements of the Company’s subsidiaries are translated into U.S. dollars.  Monetary assets and liabilities are translated using the foreign exchange rate that prevailed at the balance sheet date.  Revenue and expenses are translated at weighted average rates of exchange during the year and stockholders’ equity accounts and certain other historical cost balances are translated by using historical exchange rates.  Any resulting exchange gains and losses are presented as cumulative foreign currency translation gains (losses) within other accumulated comprehensive income (loss).

Transactions denominated in foreign currencies are remeasured at the exchange rate in effect on the respective transaction dates and gains and losses are reflected in the consolidated statements of operations.

F-7

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 
Comprehensive income (loss)
Comprehensive income (loss) includes all changes in equity except those resulting from investments by owners and distributions to owners.

Loss per share
Basic loss per share is computed by dividing losses for the period by the weighted average number of common shares outstanding for the period.  Diluted loss per share reflects the potential dilution of securities by including other potential common stock, in the weighted average number of common shares outstanding for a period and is not presented where the effect is anti-dilutive.

Cash and cash equivalents
The company considers all highly liquid instruments, with original maturity dates of three months or less at the time of issuance, to be cash equivalents.

Deferred Financing Costs
Costs directly identifiable with the raising of capital are charged against the related capital stock.  Costs incurred to obtain debt financing are deferred and amortized by a charge to interest expense over the term of the related debt.  Debt financing fees are amortized and included as part of interest expense.  During the period, financing costs were deferred and no financing costs were amortized.

Deferred Acquisition Costs
Deferred acquisition costs are direct or incremental costs directly related to acquisitions, and are deferred and added to the cost of the purchase.  Only costs that are directly related to proposed transactions, where completion is considered more likely than not, are deferred.  Once the Company ceases to be engaged on a regular ongoing basis and it is not likely that activities will resume, the costs are expensed.

Property & Equipment
These assets are stated at cost. Minor additions and improvements are charged to operations, and major additions are capitalized. Upon retirement, sale or other disposition, the cost and accumulated depreciation are eliminated from the accounts, and a gain or loss is included in operations.

Amortization for equipment is computed using declining balance method at the following annual rates:
 
 
Office Furniture and Equipment    
20%
 
 
Computer Equipment 
30%
 
 
Computer Software 
100%
 
 
Auction Software 
3 years straight-line
 
 
Amortization for leasehold improvements is computed on a straight-line method calculated over the term of the lease.  Auction software is amortized straight line over the life of the asset.  Other additions are amortized on a half-year basis in the year of acquisition.
 
F-8

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 
Website development costs
The Company has adopted the provisions of EITF No. 00-2, "Accounting for Web Site Development Costs," whereby costs incurred in the preliminary project phase are expensed as incurred; costs incurred in the application development phase are capitalized; and costs incurred in the post-implementation operating phase are expensed as incurred.  Website development costs are stated at cost less accumulated amortization and are amortized using the straight-line method over its estimated useful life.  Upgrades and enhancements are capitalized if they result in added functionality which enables the software to perform tasks it was previously incapable of performing. The costs are related to infrastructure development of various websites that the Company operates. In previous periods, costs qualifying for capitalization were immaterial and therefore were expensed as incurred. Website maintenance, training, data conversion and business process reengineering costs are expensed in the period in which they are incurred.  Various websites reached the post-implementation operating phase during Q2 and Q3 of 2008, and therefore the Company began amortizing these costs during this quarter on a straight-line basis over 36 months beginning in the month following the implementation of the related websites.  See also Note 8.

Intangible assets
The Company has adopted the provision of the SFAS No. 142, “Goodwill and Intangible Assets”, which revises the accounting for purchased goodwill and intangible assets. Under SFAS No. 142, goodwill and intangible assets with indefinite lives are no longer amortized and are tested for impairment annually. The determination of any impairment would include a comparison of estimated future operating cash flows anticipated during the remaining life with the net carrying value of the asset as well as a comparison of the fair value to book value of the Company.

The Company’s intangible assets, which consist of its portfolio of generic domain names, have been determined to have an indefinite life and as a result are not amortized.  Management has determined that there is no impairment of the carrying value of intangible assets at September 30, 2008.

Goodwill
Goodwill has been recorded as a result of the Auctomatic merger.  It is reflected at the amount originally recognized.  See also Note 6.  Due to the current volatility and uncertainty of global financial markets, there is a possibility that the carrying values attributable to the Company’s goodwill may become impaired.  After performing step one of the impairment assessment tests per FAS142, Management believes that there has been no impairment to goodwill at this time.  A formal impairment assessment will be completed in connection with the preparation of the Company’s audited consolidated financial statements as at December 31, 2008, with any adjustments to the carrying values of goodwill being provided for at that time.

Deferred Revenue
Revenue that has been received but does not yet qualify for recognition under the Company's policies is reflected as either deferred revenue or long-term deferred revenue.

Deferred Lease Inducements
Lease inducements, including rent free periods, are deferred and accounted for as a reduction of rent expense over the term of the related lease on a straight-line basis.

 
F-9

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Stock-based compensation
During the third quarter of 2007, the Company implemented the following new critical accounting policy related to stock-based compensation. Beginning on July 1, 2007, the Company began accounting for stock options under the provisions of Financial Accounting Standards No. 123 (revised 2004), “Share-Based Payment” (FAS 123(R)), which requires the recognition of the fair value of stock-based compensation. Under the fair value recognition provisions for FAS 123(R), stock-based compensation cost is estimated at the grant date based on the fair value of the awards expected to vest and recognized as expense ratably over the requisite service period of the award. The Company has used the Black-Scholes valuation model to estimate fair value of its stock-based awards, which requires various judgmental assumptions including estimating stock price volatility and expected life. The Company’s computation of expected volatility is based on a combination of historical and market-based volatility. In addition, the Company considers many factors when estimating expected life, including types of awards and historical experience. If any of the assumptions used in the Black-Scholes valuation model change significantly, stock-based compensation expense may differ materially in the future from that recorded in the current period.

In August 2007, the Company’s board of directors approved an Incentive Stock Option Plan to make available 5,000,000 incentive stock options (“ISO”) to be granted to employees of the Company, and other stock options to be granted to employees, officers, directors, consultants, independent contractors and advisors of the Company, provided such consultants, independent contractors and advisors render bona-fide services not in connection with the offer and sale of securities in a capital-raising transaction or promotion of the Company’s securities.  See also Note 10.

The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with SFAS No. 123R and the conclusions reached by the EITF in Issue No. 96-18.  Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable.  The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment or completion of performance by the provider of goods or services as defined by EITF 96-18.

Recent Accounting Pronouncements

SFAS 163
In May, 2008, the FASB issued SFAS No. 163, Accounting for Financial Guarantee Insurance Contracts. The new standard clarifies how FASB Statement No. 60, Accounting and Reporting by Insurance Enterprises, applies to financial guarantee insurance contracts issued by insurance enterprises, including the recognition and measurement of premium revenue and claim liabilities. It also requires expanded disclosures about financial guarantee insurance contracts. The Statement is effective for financial statements issued for fiscal years beginning after December 15, 2008, which would be the fiscal year beginning January 1, 2009. The Company does not expect that SFAS No. 163 will have any impact on the Company’s interim consolidated financial statements.

SFAS 162
In May, 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles. The new standard is intended to improve financial reporting by identifying a consistent framework, or hierarchy, for selecting accounting principles to be used in preparing financial statements that are presented in conformity with U.S. generally accepted accounting principles (GAAP) for nongovernmental entities. This Statement is effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles.  The Company does not expect that this Statement will result in a change in current practice.

F-10

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)


Recent Accounting Pronouncements (continued)

SFAS 161
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities , an amendment of SFAS No. 133 . SFAS No. 161 is intended to improve financial standards for derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity's financial position, financial performance and cash flows. Entities are required to provide enhanced disclosures about: how and why an entity uses derivative instruments; how derivative instruments and related hedged items are accounted for under SFAS No. 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 No. 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009. The Company is currently assessing the impact of SFAS No. 161 on its financial position and results of operations.

SFAS 141R
In December 2007, the FASB issued SFAS No. 141(revised 2007), Business Combinations ("141R"). SFAS No. 141R significantly changes the accounting for business combinations in a number of areas including the treatment of contingent consideration, preacquisition contingencies, transaction costs, in-process research and development and restructuring costs. In addition, under SFAS No. 141R, changes in an acquired entity's deferred tax assets and uncertain tax positions after the measurement period will impact income tax expense. This standard will change accounting treatment for business combinations on a prospective basis. SFAS No. 141R is effective for fiscal years beginning after December 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009.  The Company is currently assessing the impact of SFAS No. 141R on its financial position and results of operations.

SFAS 160
In December 2007, the FASB issued SFAS No. 160 “Noncontrolling Interests in Consolidated Financial Statements”, and simultaneously revised SFAS 141 “Business Combinations”.  This Statement applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008, which, for the Company, would be the fiscal year beginning January 1, 2009. An entity may not adopt the policy before the transitional date.  The Company is currently assessing the impact of SFAS No. 160 and the revision of SFAS 141 on its financial position and results of operations.

SFAS 159
In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities". This Statement permits entities to choose to measure many financial assets, financial liabilities and certain other items at fair value, with the objective of improving financial reporting by mitigating volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex accounting provisions. Most of the provisions of SFAS No. 159 apply only to entities that elect the fair value option. The provisions of SFAS No. 159 were adopted January 1, 2008. The Company elected the Fair Value Option for its financial assets and liabilities; however, the adoption of SFAS No. 159 had no material impact on the Company’s interim consolidated financial statements.

SFAS 157
In September 2006, the FASB issued SFAS No. 157, "Fair Value Measures". This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles (GAAP), expands disclosures about fair value measurements, and applies under other accounting pronouncements that require or permit fair value measurements. SFAS No. 157 does not require any new fair value measurements. However, the FASB anticipates that for some entities, the application of SFAS No. 157 will change current practice. The effective date of SFAS No. 157 has been deferred on February 12, 2008 to become effective for financial statements issued for fiscal years beginning after November 15, 2008, which for the Company would be the fiscal year beginning January 1, 2009. The Company is currently assessing the impact of SFAS No. 157 on its financial position and results of operations.
 
F-11

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 3 – FINANCIAL INSTRUMENTS


Interest rate risk exposure
The Company currently has limited exposure to any fluctuation in interest rates.

Foreign exchange risk
The Company is subject to foreign exchange risk for sales and purchases denominated in foreign currencies. Foreign currency risk arises from the fluctuation of foreign exchange rates and the degree of volatility of these rates relative to the United States dollar. The Company does not actively manage this risk.

Concentration of credit risk
Financial instruments, which potentially subject the Company to concentrations of credit risk, consist primarily of cash and cash equivalents, and trade accounts receivable.  The Company limits its exposure to credit loss by placing its cash and cash equivalents on deposit with high credit quality financial institutions. Receivables arising from sales to customers are generally immaterial and are not collateralized. Management regularly monitors the financial condition of its customers to reduce the risk of loss.

Fair values of financial instruments
The following disclosure of the estimated fair value of financial instruments is made in accordance with the requirements of SFAS No. 107. “Disclosures about Fair Value of Financial Instruments.”  The Company has determined the estimated fair value amounts by using available market information and appropriate valuation methodologies. The fair value of financial instruments classified as current assets or liabilities, including cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities and due to shareholders of Auctomatic are approximately equal to their carrying value due to the short-term maturity of the instruments.

NOTE 4 – NON-CONTROLLING INTEREST

 
The Company currently holds 98.2% (December 31, 2007 – 94.9%) of its principal operating subsidiary’s, DHI’s, outstanding shares.  During Q1 2008, DHI issued 40,086,645 shares to Live Current Media Inc. at fair value in exchange for a conversion of Intercompany debt of $3,000,000, therefore diluting the non-controlling interest by 3.3%. This conversion was accounted for using the purchase method.  There was no effect to the consolidated financial statements in the nine months ended September 30, 2008 to the non-controlling interest of DHI.

As of December 31, 2006, the Company owned a 50.4% controlling interest in FrequentTraveller.com Inc. (“FT”) a private Nevada corporation incorporated on October 29, 2002.  FT provided travel services to customers online and by telephone to destinations encompassed by the geographic domain names owned by the Company, pursuant to a domain lease agreement entered with FT, dated May 1, 2005 (the “Domain Lease Agreement”).  FT commenced operations in November 2003.  On November 12, 2007, the Company sold its remaining 50.4% shareholdings in FT via an Asset Purchase Agreement (“APA”).  As part of this agreement the Domain Lease Agreement was cancelled for nil consideration, and all ties with FT were severed. Intercompany debt of $265,000 was cancelled and the rights to use the domain names were returned to the Company. The Company assumed no liabilities of FT going-forward.  The resulting gain of $276,805 on the disposal of the subsidiary was booked as other income. The following table summarizes the assets and liabilities foregone in exchange for the Company’s shareholding.

 
Assets
     
 
Cash
  $ 46,974  
 
Accounts Receivable
     7,570  
           
 
Liabilities
       
 
Account payable and accrued liabilities
    (176,312 )
 
Deferred Revenue
    (111,857 )
 
Loan
     (43,180 )
           
 
Net Liabilities
  $ 276,805  
 
F-12

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 5 – GLOBAL CRICKET VENTURE

 
Memoranda of Understanding
On April 17, 2008, the Company signed a Memorandum of Understanding (“MOU” or “Original MOU”) with the Board of Control for Cricket in India (“BCCI”) and the DLF Indian Premier League (“IPL”).  The Company will be the exclusive online provider of content for the BCCI and the IPL.  The ten-year agreement outlined in the MOU includes extensive co-marketing and exclusive online content rights agreements for the Company to build, launch and operate the official online destinations for the BCCI and the IPL. The BCCI will be guaranteed on a combined basis a minimum of US $3 million annually and the IPL US $ 2 million annually through revenue sharing agreements including percentages of advertising, sponsorship and merchandising sales.  The original ten-year MOU with the BCCI and the IPL was subsequently expanded to include the online and mobile live video streaming rights secured by Netlinkblue (“NLB”) as detailed below. Pursuant to the Original MOU, the parties agreed to negotiate and enter into definitive agreements with further terms and conditions, which the Company anticipates will be completed in the first half of 2009.  The parties are currently operating, performing, and funding obligations under the MOU.

The Company signed a separate MOU with NLB (“Venture MOU”) to create a venture combining all of the digital assets secured independently by the Company and NLB through the formation of a new company in Singapore (“Newco”).  As contemplated by the Venture MOU, Newco was incorporated in Singapore on June 10, 2008 and named Global Cricket Venture Pte. Ltd. (“Global Cricket Venture” or “GCV”).  Pursuant to the Venture MOU with NLB, GCV controls the right to live stream IPL matches over the internet and has exclusive IPL-related global mobile rights in addition to the digital cricket-related assets referenced above.  The Company utilized a third party broker to negotiate the Venture MOU and agreed to compensate the broker by way of an option over 6% of the shares of GCV from shares owned exclusively by LCM Cricket Ventures.  Assuming such option is formally granted, if and when such option is exercised, the third party has agreed to grant the Company all voting rights associated with the shares.  Pursuant to the Venture MOU, the parties are negotiating definitive agreements with further terms and conditions, which the Company anticipates will be completed in the first half of 2009.  The parties are currently operating, performing, and funding obligations under the Venture MOU.  To date, Global Cricket Venture has nominal assets and operations.

On August 8, 2008, the Company formed a wholly-owned subsidiary in Singapore, LCM Cricket Ventures Pte. Ltd. (“LCM Cricket Ventures”) which will support the Company’s activities relating to cricket and the IPL.  Pursuant to the Venture MOU, the Company is entitled to a 40% equity interest in the GCV.  On October 30, 2008, as part of the formation process, the Company was issued 50.05% of the shares of GCV, however we anticipate that the ownership interest will be realigned in accordance with the intent of the MOU.  To date, LCM Cricket Venture has nominal assets and limited operations. 

The Company has incurred $1.01m of costs relating to initial performance of its obligations under the MOUs with each of the BCCI and the IPL, and establishing Global Cricket Venture with NLB.    During Q3 of 2008, these costs totaled $276,485 (Q2 of 2008 - $678,221; Q1 of 2008 - $55,317) relating to but not limited to expenditures for business development, travel, consulting, and salaries.  There were no such costs in any period of 2007.  Currently, GCV has not yet obtained outside funding.  Therefore, all of these costs were expensed in the quarter ended September 30, 2008 due to uncertainty regarding reimbursement of these costs by the GCV as previously anticipated.
 
On or about October 1, 2008, the Company was scheduled to make payments to the BCCI and the IPL in the amounts of $625,000 and $375,000, respectively, in connection with the Global Cricket Venture.  Subsequent to quarter end, the commitments owing to the BCCI were renegotiated.  The October 1, 2008 payment owing to the BCCI was decreased by $500,000 to $125,000.  In addition, the payment of $750,000 that will be due to the BCCI on October 1, 2009 was eliminated entirely.  The amounts due to the IPL have remained unchanged.  The payments due to the BCCI and the IPL for the October 1, 2008 commitment, although negotiated to a lesser amount, have not been made to date.  Discussions are underway with both parties with regards to the timing of such payments and payments will then be made accordingly.  Such payments may be subject to certain withholding or other taxes which the Company may be required to gross up pursuant to the terms of the MOU.

F-13

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 6 – MERGER AGREEMENT

 
On March 25, 2008, the Company and its wholly owned subsidiary, Communicate.com Delaware, Inc. (“Delaware”) entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Entity, Inc., a Delaware corporation, (“Auctomatic”). The Company believes that Auctomatic’s technology framework and toolset will strengthen its commerce platform and Auctomatic’s team will dramatically enhance the Company’s product and technology capability.

The Merger Agreement closed on May 22, 2008 (the “Closing Date”).  In connection with the Merger Agreement, the stockholders of Auctomatic received in total (i) $2,000,000 cash minus $153,305 in certain assumed liabilities and (ii) 1,000,007 shares of common stock of the Company (equal to $3,000,000 divided by the lower of (a) $3.00 per share or (b) the closing price of the Company’s share on the Over the Counter Bulletin Board on the business day immediately preceding the Closing Date, which was also $3.00 per share) in exchange for all the issued and outstanding shares of Auctomatic.

The consideration was payable on the Closing Date as follows: (i) 340,001 shares, or 34%, of the common stock and (ii) $1,200,000 less $153,305 in assumed liabilities.  246,402 shares of the common stock was issued and shall be distributed in equal amounts to the Auctomatic shareholders on each of the first, second and third anniversary of the Closing Date. The remaining $800,000 of the total Cash Consideration shall be distributed on the first anniversary of the Closing Date.  All amounts of cash and common stock shall be distributed pro rata among the Auctomatic Stockholders. The distribution of the remaining 413,604 shares of the common stock payable on the first, second and third anniversary of the Closing Date to the Auctomatic founders is subject to their continuing employment with the Company or a subsidiary on each Distribution Date.  See also Note 10.

At May 22, 2008, the present value of the amounts payable in cash to shareholders of Auctomatic on the first anniversary of the closing date was $640,000.  During Q3, the present value discount was accreted by $56,600, leaving a present value remaining at September 30, 2008 of $696,600.

Also at June 30, 2008, $141,117 of cash owing at closing had yet to be paid to a number of these shareholders.  During Q3, all of these amounts owing with one exception of $53,099 were paid to former Auctomatic shareholders.  As a result, at September 30, 2008, amounts payable to shareholders of Auctomatic totaled $749,699.

The following is the purchase price allocation at September 30, 2008:

Purchase Price Paid
     
       
Cash (net of assumed liabilities)
  $ 1,046,695  
Transaction Costs
    387,358  
         
Cash consideration for Auctomatic
    1,434,053  
         
Present value of shares of common stock paid and payable to shareholders of Auctomatic
    1,138,119  
Present value of amounts payable to shareholders of Auctomatic
    640,000  
         
Total
  $ 3,212,172  

 
F-14


Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 6 – MERGER AGREEMENT (continued)

 
Net Assets Acquired
     
       
Assets
     
Cash
  $ 3,066  
Share subscriptions receivable
    780  
Computer hardware
    7,663  
Auction software
    925,000  
Goodwill
    2,428,602  
         
Less Liabilities
       
Accounts payable and accrued liabilities
    (85,622 )
Loan payable
    (67,317 )
         
Net Assets Acquired
  $ 3,212,172  

To show effect to the merger of Auctomatic and Delaware as if the merger had occurred on January 1, 2008, the pro forma information for the nine months ended September 30, 2008 would have resulted in revenues that remain unchanged from those reported in the consolidated financial statements, no cumulative effect of accounting changes, and income before extraordinary items and net income which both would have decreased by $106,035.  To show effect to the merger of Auctomatic and Delaware as if the merger had occurred on January 1, 2007, the comparative pro forma information for the nine months ended September 30, 2007 would have no effect to reported revenues, cumulative effect of accounting changes, income before extraordinary items or net income.

NOTE 7 – PROPERTY & EQUIPMENT

 
September 30, 2008
 
Cost
   
Accumulated Amortization
   
Net Book Value
 
Office Furniture and Equipment
  $ 165,869     $ 26,623     $ 139,246  
Computer Equipment
    100,789       47,923       52,866  
Computer Software
    22,276       8,353       13,923  
Auction Software
    925,000       102,778       822,222  
Leasehold Improvements
    142,498       35,625       106,873  
    $ 1,356,432     $ 221,302     $ 1,135,130  

December 31, 2007
 
Cost
   
Accumulated Amortization
   
Net Book Value
 
Office Furniture and Equipment
  $ 28.644     $ 14,159     $ 14,485  
Computer Equipment
    70,095       37,031       33,064  
Leasehold Improvements
    142,498       14,250       128,248  
    $ 241,237     $ 65,440     $ 175,797  

Pursuant to the merger agreement (refer to Note 6), the Company acquired computer equipment and auction software valued at a cost of $7,663 and $925,000 respectively.  These amounts are included in the September 30, 2008 table above.
 
F-15

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 8 – WEBSITE DEVELOPMENT COSTS

 
     
September 30,
2008
   
December 31,
2007
 
 
Website Development Costs
  $ 380,342     $ -  
 
Less: Amortization
    ( 29,143 )     -  
      $ 351,199     $ -  

NOTE 9 – DEFERRED LEASE INDUCEMENTS

 
     
September 30,
 2008
   
December 31,
2007
 
 
Deferred Lease Inducements
  $ 80,552     $ 95,656  
 
Less: Current Portion
    (20,138 )     (20,138 )
      $ 60,414     $ 75,518  

NOTE 10 – COMMON STOCK


a)     
Authorized

The authorized capital of the Company consists of 50,000,000 common shares with a par value of $0.001 per share. No other shares have been authorized.

b)     
Issued

At September 30, 2008, there were 22,141,026 shares issued and outstanding.

2008

In August and September 2008, the Company issued 30,000 shares to an investor relations firm that has been engaged to provide investor relations services to the Company.  30,000 shares with a value of $57,254 were issued as partial consideration for services rendered during the quarter and are reported as a non-cash transaction on the consolidated statements of cash flows.

On August 25, 2008, the Company issued 33,000 shares to an investor relations firm that had previously been engaged to provide investor relations services to the Company.  The contract with this former investor relations firm terminated August 1, 2008.  The 33,000 shares owing to them as part of their agreement had a value of $85,682 and were issued as full consideration for services rendered during the previous quarters and are reported as a non-cash transaction on the consolidated statements of cash flows.

Also in June 2008, the Company issued 45,000 shares to an investor relations firm that has been engaged to provide investor relations services to the Company.  30,000 shares with a value of $85,350 were issued as partial consideration for services rendered during the second quarter and are reported as a non-cash transaction on the consolidated statements of cash flows.  15,000 shares with an estimated value of $42,300 based on the June 30, 2008 stock price were recorded as a prepaid expense in June 2008 for services to be rendered in July 2008.  In July 2008, this amount was revalued to $36,573 based on the July average stock price and expensed, the difference between the estimated and actual values was adjusted to Additional Paid-In Capital, and the amount is included on the consolidated statements of cash flows.

The Company also issued this firm 50,000 warrants in May 2008 and has expensed $9,480 (Q3 of 2008 - $5,688; Q2 of 2008 - $3,792) in relation to the value of the warrants at September 30, 2008.  See also Note 10(e).
 
F-16

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 10 – COMMON STOCK (continued)

b)    
Issued (continued)

2008

In June 2008, the Company issued 586,403 shares of common stock in relation to the May 22, 2008 merger with Auctomatic.  Of those total issued shares, 340,001 shares were distributed to the shareholders and 246,402 shares are being held for future distribution in three equal installments on the next three anniversary dates of the merger pursuant to the terms of the merger agreement.  The value of the stock consideration was added to the cash consideration in our determination of the purchase price.  See also Note 6.

2007

On May 24, 2007 the Company issued 60,284 shares of common stock to management in lieu of $59,078 of bonuses payable.

On June 11, 2007, the Company issued 1,000,000 shares of common stock and 1,000,000 common stock share purchase warrants to a company owned and controlled by the Company’s Chief Executive Officer (“CEO”) in exchange for $1,000,000 cash.  See also Note 10(e).

During September and October 2007 the Company accepted subscriptions from 11 accredited investors pursuant to which the Company issued and sold 2,550,000 of the Company’s shares of common stock, at a price of $2.00 per share for total gross proceeds of $5,100,000 (the “Offering”).  The shares were issued pursuant to the subscriptions as follows: 1,000,000 shares for $1,999,956 net cash proceeds were issued before September 30, 2007, and the balance of 1,550,000 shares for net cash proceeds of $3,099,944, were issued in October 2007.  Pursuant to the terms of the Offering, the Company filed a registration statement on Form SB-2 with the Securities and Exchange Commission (the “Registration Statement”) before December 31, 2007 covering the resale of the common stock (the “Registerable Securities”) sold.  The Company is further required to use its reasonable best efforts to maintain the Registration Statement effective for a period of (i) two years or (ii) until such time as all the Registerable Securities are eligible for sale under Rule 144k of the Securities Act of 1933, as amended.  The Offering was conducted in reliance upon an exemption from registration under the Securities Act of 1933, as amended (the "Securities Act"), including, without limitation, that under Section 506 of Regulation D promulgated under the Securities Act. The securities were offered and sold by the Company to accredited investors in reliance on Section 506 of Regulation D of the Securities Act of 1933, as amended.

c)    
Reserved

2008

The Company has reserved 413,604 shares of common stock for future issuance and distribution in relation to the May 22, 2008 merger with Auctomatic.  These shares are to be issued to the Auctomatic founders in three equal instalments on the next three anniversary dates of the merger contingent on their continued employment with the Company pursuant to the terms of the merger agreement.  See also Note 6.

d)    
Stock Options

The Board of Directors and stockholders approved the 2007 Stock Incentive Plan and adopted it August 21, 2007 (“the Plan”).  The Company has reserved 5,000,000 shares of its common stock for issuance to directors, employees and consultants under the Plan. The Plan is administered by the Board of Directors.  Vesting terms of the options range from immediately to five years and no options will be exercisable for a period of more than ten years.
 
F-17

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 10 – COMMON STOCK (continued)

 
d)    
Stock Options (continued)

        (i)
On September 11, 2007, the Company granted a total of 1,250,000 stock options to purchase the Company’s common shares at an exercise price of $2.50 per share to the following individuals:
i.     
1,000,000 to the Company’s CEO;
ii.     
50,000 to a consultant; and
iii.     
100,000 each to two directors.

The Company valued the options to the CEO and directors using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 118.22%; a risk free interest rate of 4.07% - 4.11% and an expected life of 3 years resulting in a value of $1.74-$1.78 per option granted.

The Company is valuing the options to the consultant at each reporting period under FAS 123(R) for non-employees using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 64.86%; a risk free interest rate of 2.28% and an expected life of 3 years resulting in a value of $0.43 per option granted.
 
(ii)   
On October 1, 2007, the Company granted to its Chief Operating Officer (“COO”) 1,500,000 options to purchase the Company’s common stock at a price of $2.04 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 118.02%; risk free interest rate of 4.05% and an expected life of 3 years resulting in a value of $1.45 per option granted.

(iii)  
On January 1, 2008, the Company granted to its Chief Corporate Development Officer (“CCDO”) 1,000,000 options to purchase the Company’s common stock at a price of $2.06 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 75.66%; risk free interest rate of 3.07% and an expected life of 3 years resulting in a value of $1.05 per option granted.

(iv)  
On January 7, 2008, the Company granted to its Vice President, Finance (“VP Finance”) 150,000 options to purchase the Company’s common stock at a price of $1.98 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 75.68%; risk free interest rate of 2.76% and an expected life of 3 years resulting in a value of $1.01 per option granted.

(v)   
On March 14, 2008, the Company granted to a director 100,000 options to purchase the Company’s common stock at a price of $2.49 per share.  The Company valued these options using the Black Scholes option price model using the following assumptions: no dividend yield; expected volatility rate of 73.39%; risk free interest rate of 1.65% and an expected life of 3 years resulting in a value of $1.21 per option granted.

(vi)  
On May 27, 2008, the Company granted to its Vice President, General Counsel (“VP CC”) 125,000 options to purchase the Company’s common stock at a price of $3.10 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 68.19%; risk free interest rate of 2.82% and an expected life of 3 years resulting in a value of $1.45 per option granted.

(vii)  
Between January 1, 2008 and September 30, 2008, the Company granted to its full-time corporate directors a total of 425,000 options to purchase the Company’s common stock at a range of prices between $2.06 and $3.30 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of between 68.22% and 75.66%; risk free interest rates of between 2.23% and 3.07% and an expected life of 3 years resulting in a value of between $1.05 and $1.66 per option granted.
 
F-18

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 10 – COMMON STOCK (continued)

 
d)    
Stock Options (continued)
 
        (viii) 
Between January 1, 2008 and September 30, 2008, the Company granted to its full-time employees a total of 285,000 options to purchase the Company’s common stock at a range of prices between $2.06 and $3.10 per share.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of between 68.19% and 75.66%; risk free interest rates of between 1.65% and 3.07% and an expected life of 3 years resulting in a value of between $1.05 and $1.45 per option granted.  In the third quarter, 12,500 of these options have been forfeited.

         (ix)     
Between January 1, 2008 and September 30, 2008, the Company granted to consultants a total of 70,000 options to purchase the Company’s common stock at prices ranging from $2.06 to $2.49 per share.  The Company is valuing these options at each reporting period under FAS 123(R) for non-employees using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 64.86%; risk free interest rates of 2.28% and an expected life of 3 years resulting in a value of between $0.43 and $0.50 per option granted.

All of the options noted in (i) to (viii) vest over three years and are exercisable for a period of five years based on the date of grant.  Due to the lack of historical data, Management has not expected any forfeitures to occur as approximately 95% of the options granted to date have been granted to senior officers, senior employees and directors of the Company who are not expected to leave in the near future.  This is the first year of the Stock Option Plan and this assumption will be reassessed and revalued on an annual basis.  At September 30, 2008, there had been forfeitures by full-time employees of 12,500 options.

The fair value of these options at September 30, 2008 of $6,940,925 (Q2 of 2008 - $6,954,050, Q1 of 2008 - $6,183,100; December 31, 2007 - $4,396,000) will be recognized on a straight-line basis over a vesting term of 3 years and accordingly, an expense has been recognized in the three month period ended September 30, 2008 of $549,257 (Nine month period ended September 30, 2008 - $1,575,146; FYE 2007 - $428,028) and included in management fees and employee salaries expense.

A summary of the option activity under the 2007 Plan as of September 30, 2008, and changes during the nine month period then ended is presented below:

 
Options
 
Shares
   
Weighted
Average
Exercise Price
$
   
Intrinsic
Value
$
 
Options outstanding, January 1, 2007
    -       -       -  
Granted
    2,750,000       2.25       -  
Exercised
    -       -       -  
Cancelled or expired
    -       -       -  
Options outstanding, December 31, 2007
    2,750,000       2.25       1.74 - 1.78  
Granted
    2,155,000       2.40       1.01 - 1.66  
Exercised
    -       -       -  
Cancelled or expired
    12,500       2.06       1.05  
Options outstanding, September 30, 2008
    4,892,500       2.32       0.43 - 1.78  
                         
Options vested or expected to vest at September 30, 2008
    1,250,000     $ 2.50     $ 1.40 - 1.78  
Weighted average remaining life
 
4.16 Years
                 

 
F-19

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 10 – COMMON STOCK (continued)

 
e)    
Common Stock Purchase Warrants

2008

On June 30, 2008, the Company issued 50,000 common stock share purchase warrants to its investor relations firm in connection with a services agreement with an exercise price of $2.33.  The warrants expire May 1, 2010.  The Company valued these options using the Black Scholes option pricing model using the following assumptions: no dividend yield; expected volatility rate of 69.27%; risk free interest rate of 2.37% and an expected life of 2 years resulting in a fair value of $0.91 per option granted.

2007

On June 11, 2007, in connection with the issuance of 1,000,000 common shares to a company owned and controlled by the Company’s Chief Executive Officer (“CEO”), the Company also issued 1,000,000 common stock share purchase warrants with an exercise price of $1.25.  The warrants expire June 10, 2009.

As of September 30, 2008, 1,050,000 warrants to purchase the Company’s common stock remain outstanding as follows:

         
Weighted
   
   
Outstanding
   
Average Exercise
 
Date of
   
Warrants
   
Price
 
Expiry
Warrants outstanding, March 31, 2007
    -     $ -    
Granted
    1,000,000       1.25  
  June 10, 2009
Cancelled or expired
    -       -    
Warrants outstanding, December 31, 2007
    1,000,000       1.25    
Granted
    50,000       2.33  
  June 30, 2010
Cancelled or expired
    -       -    
Warrants exercisable September 30, 2008
    1,050,000     $ 1.30    
                   
Weighted average remaining life
 
0.74 Years
           
 
NOTE 11 – DOMAIN NAME LEASES AND SALES


On January 17, 2008, the Company entered into an agreement to lease Surrey.com to an unrelated third party for CAD$200,000.  The terms of the agreement provide for the receipt of this amount in five irregular lease payments over a two-year term.  The first payment of $25,000CAD was due on January 17, 2008 (the “Effective Date”), $45,000CAD was due 3 months after the Effective Date, $80,000CAD is due 6 months after the Effective Date, $25,000CAD is due 1 year after the Effective Date, and $25,000CAD is due 2 years after the Effective Date. The Company will lease the domain name to the third party exclusively during the term of the agreement.  Title and rights to the domain name will be transferred to the purchaser only when full payment is received at the end of the lease term.  If the third party defaults on any payments, the agreement terminates, funds received to date are forfeited by the lessee, and rights to the domain name return to the Company.  This transaction was recorded as a sales-type lease in Q1 of 2008.  The investment in a sales-type lease of $163,963 was recorded on the balance sheet on a net basis after the lease payments received to date.  Revenues of $168,206 were recorded at the present value of the lease payments over the term, net of the cost of the domain name, at an implicit rate of 6%.  Payments have been collected as due to date according to the terms of the agreement.

There were no sales of domain names in 2008 or the 2007 fiscal year.
 
 
F-20

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 12 – OTHER EXPENSES

 
During Q3 of 2008, the Company incurred various restructuring costs.  During the period, such costs included $20,000 in costs related to engaging a firm to pursue capital financing opportunities that was terminated subsequent to year end.  As a result, these financing costs are no longer considered deferred and have been expensed in the period.  There were no such costs in Q3 of 2007.

NOTE 13 – INCOME TAXES 


The Company’s subsidiaries, DHI, Acadia, Importers, and 612793 are subject to federal and provincial taxes in Canada.  The Company, its subsidiaries Delaware and FT (until the date of disposition of FT on November 12, 2007) are subject to United States federal and state taxes.

The Company adopted the provisions of FIN 48, on January 1, 2007. FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement 109, “Accounting for Income Taxes”, and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company and its subsidiaries are subject to U.S. federal income tax and Canadian income tax, as well as income tax of multiple state and local jurisdictions. Based on the Company’s evaluation, the Company has concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statements. The Company’s evaluation was performed for the tax years ended December 31, 2001, 2002, 2003, 2004, 2005, 2006 and 2007, as well as the quarters ended March 31, 2008, June 30, 2008, and September 30, 2008, the tax years which remain subject to examination by major tax jurisdictions as of September 30, 2008.  The Company may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to the Company’s financial results. In the event the Company has received an assessment for interest and/or penalties, it has been classified in the financial statements as selling, general and administrative expense.

As at the last fiscal tax year December 31, 2007, the Company and its subsidiaries have net operating loss carryforwards of approximately $2,507,000 that result in deferred tax assets.  These loss carryforwards will expire, if not utilized, through 2027.  The Company’s subsidiary DHI also has approximately $1,592,000 in undepreciated capital costs relating to property and equipment that have not been amortized for tax purposes.  The Company’s subsidiaries Acadia and Importers also have approximately $2,943,000 combined in undepreciated capital costs relating to intangible assets that have not been amortized for tax purposes.  The costs may be amortized in future years as necessary to reduce taxable income.  Management believes that the realization of the benefits from these deferred tax assets is uncertain and accordingly, a full deferred tax asset valuation allowance has been provided and no deferred tax asset benefit has been recorded.

 
F-21

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 14 – SEGMENTED INFORMATION


The Company’s eCommerce operations have historically been conducted in three business segments, Domain Leasing and Advertising, eCommerce Products and eCommerce Services. The business segment of eCommerce services ended upon the termination of the Company’s relationship with FT on November 12, 2007.  Revenues, operating profits and net identifiable assets by business segments are as follows:
 
For the nine months ended September 30, 2008
                   
                         
   
Domain Leasing
   
eCommerce
   
eCommerce
   
Total
 
   
and Advertising
   
Products
   
Services
       
     
$
     
$
     
$
     
$
 
Revenue
    75,108       5,667,689       -       5,742,797  
Segment Loss
    (1,934,588 )     (4,248,454 )     -       (6,183,042 )
                                 
As at September 30, 2008
                               
Total Assets
    1,373,515       5,611,825       -       6,985,340  
Intangible Assets
    1,373,515       252,366       -       1,625,881  
 
For the nine months ended September 30, 2007
                         
                                 
   
Domain Leasing
   
eCommerce
   
eCommerce
   
Total
 
   
and Advertising
   
Products
   
Services
         
     
$
     
$
     
$
     
$
 
Revenue
    268,657       4,387,072       462,274       5,118,003  
Segment Loss
    (498,448 )     (169,552 )     (66,767 )     (734,767 )
                                 
As at September 30, 2007
                               
Total Assets
    1,389,395       5,094,109       69,998       6,553,502  
Intangible Assets
    1,389,395       252,366       3,300       1,645,061  
 
The reconciliation of the segment profit to net income as reported in the consolidated financial statements is as follows:
 
   
For the nine-months ended
 
   
September 30, 2008
   
September 30, 2007
 
   
(unaudited)
   
(unaudited)
 
                 
Segment loss
  (6,183,042 )   (734,767 )
Non-recurrring income
               
Global Cricket Venture expenses
    (1,010,023 )     -  
Net proceeds from sales-type lease of domain names
    168,206       -  
Accretion expense
    (56,600 )     -  
Interest and investment income
    66,444       57,649  
                 
Net loss for the period
  $ (7,015,015 )   $ (677,118 )
 
Substantially all property and equipment and intangible assets are located in Canada.
 
F-22

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 

NOTE 15 – COMMITMENTS


Premise Lease

Effective October 1, 2007 the Company leased its 5,400 square feet office in Vancouver, Canada from an unrelated party for a 5-year period starting from October 1, 2007 to September 30, 2012.  Pursuant to the terms of the lease agreement, the Company is committed to basic rent payments expiring September 30, 2012 as follows.
       
     CAD $  
2008
    28,713  
2009
    116,188  
2010
    121,531  
2011
    126,873  
2012
    98,159  

The Company will also be responsible for common costs currently estimated to be equal to approximately 75% of basic rent.

Cricket Venture

The MOU with the BCCI and the IPL requires the Company to pay both the BCCI and the IPL minimum payments over the next ten years, beginning on October 1, 2008.  See also Note 5.  Pursuant to the terms of the MOU, the future minimum payments are listed in the table below.

Subsequent to quarter end, the commitments owing to the BCCI were renegotiated.  The October 1, 2008 payment owing to the BCCI was decreased by $500,000 to $125,000.  In addition, the payment of $750,000 that will be due to the BCCI on October 1, 2009 was eliminated entirely.  The amounts due to the IPL have remained unchanged.  Neither payment to the BCCI or the IPL for the October 1, 2008 commitment has been made to date.  Discussions are underway with both parties with regards to the timing of such payments and payments will then be made accordingly.
                   
   
BCCI
USD$
   
IPL
USD$
   
TOTAL
USD $
 
2008
    125,000       375,000       500,000  
2009
    1,875,000       1,625,000       3,500,000  
2010
    3,000,000       2,000,000       5,000,000  
2011
    3,750,000       2,500,000       6,250,000  
2012
    3,000,000       2,000,000       5,000,000  
2013
    3,000,000       2,000,000       5,000,000  
2014
    3,000,000       2,000,000       5,000,000  
2015
    3,000,000       2,000,000       5,000,000  
2016
    3,000,000       2,000,000       5,000,000  
2017
    3,250,000       2,250,000       5,500,000  
2018
    1,750,000       1,250,000       3,000,000  

Such payments made be subject to certain withholding or other taxes which the Company may be required to gross up pursuant to the terms of the MOU.

F-23

 
Live Current Media Inc.
(formerly Communicate.com Inc.)
Notes to the Consolidated Financial Statements
For the Nine Months Ended September 30, 2008
(Unaudited)
 
 
NOTE 16 – CONTINGENCY

 
The former Chief Executive Officer of DHI commenced a legal action against DHI on March 9, 2000 for wrongful dismissal and breach of contract.  He is seeking, at a minimum, 18.39% of the outstanding shares of DHI, specific performance of his contract, special damages in an approximate amount of $30,000, aggravated and punitive damages, interest and costs. On June 1, 2000, DHI filed a Defense and Counterclaim against this individual claiming damages and special damages for breach of fiduciary duty and breach of his employment contract. The outcome of these legal actions is currently not determinable and as such the amount of loss, if any, resulting from this litigation is presently not determinable.  To date, there has been no further action taken by the plaintiff since the filing of the initial legal action on March 9, 2000.

 
NOTE 17 – SUBSEQUENT EVENTS


On October 1, 2008, the Company issued 15,000 shares to the investor relations firm that has been engaged to provide investor relations services to the Company.

On October 8, 2008, the Company cancelled 300,000 shares of common stock that had been pre-maturely issued in anticipation of a transaction that was never consummated.
 
On October 31, 2008, the Company issued 15,000 shares to the investor relations firm that has been engaged to provide investor relations services to the Company.


NOTE 18 – COMPARATIVE FIGURES

 
In order to provide more relevant data in 2008, the Company has specifically identified and reported eCommerce sales and costs of sales generated from the operation of our Perfume.com and Body.com websites as “Health & Beauty eCommerce”, and the eCommerce sales and costs of sales generated from the operation of our other websites as “Other eCommerce”.  Other eCommerce includes eCommerce services generated from FT in 2007, which are NIL in 2008.

 
 
 
F-24