QUOTEMEDIA INC - Annual Report: 2011 (Form 10-K)
þ
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
|
91-2008633
|
(State
or Other Jurisdiction of Incorporation or Organization)
|
(IRS
Employer Identification Number)
|
Title of each class
|
Name of exchange on which
registered
|
Common
stock, par value $.001 per share
|
OTCQB
tier of the OTC Markets
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
(Do not check if a smaller reporting company)
|
Smaller
reporting company þ
|
Page | ||
PART
I
|
||
ITEM
1.
|
BUSINESS
|
2
|
ITEM
1A.
|
RISK
FACTORS
|
8
|
ITEM
1B.
|
UNRESOLVED
STAFF COMMENTS
|
11
|
ITEM
2.
|
PROPERTIES
|
11
|
ITEM
3.
|
LEGAL
PROCEEDINGS
|
11
|
ITEM
4.
|
MINE
SAFETY DISCLOSURES
|
11
|
PART
II
|
||
ITEM
5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER
|
|
MATTERS,
AND ISSUER PURCHASES OF EQUITY SECURITIES
|
12
|
|
ITEM
6.
|
SELECTED
FINANCIAL DATA
|
12
|
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
|
|
RESULTS
OF OPERATIONS
|
13
|
|
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
19
|
ITEM
8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
19
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
|
|
ACCOUNTING
AND FINANCIAL DISCLOSURE
|
19
|
|
ITEM
9A.
|
CONTROLS
AND PROCEDURES
|
19
|
ITEM
9B.
|
OTHER
INFORMATION
|
20
|
PART
III
|
||
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
21
|
ITEM
11.
|
EXECUTIVE
COMPENSATION
|
23
|
ITEM
12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
|
|
MANAGEMENT
AND RELATED STOCKHOLDER MATTERS
|
25
|
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
|
|
INDEPENDENCE
|
29
|
|
ITEM
14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
30
|
PART
IV
|
||
ITEM
15.
|
EXHIBITS
AND FINANCIAL STATEMENT SCHEDULES
|
31
|
SIGNATURES
|
32
|
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
|
F-1
|
________________________________________________________________
- Streaming Real-time Data Feeds
- Mobile/PDA Wireless Solutions
- News Feed Aggregation and Delivery
- Streaming, Dynamic Content
- Complete Portfolio Management
- Corporate Investor Relations Solutions
- Internet Data and Content Provisioning
- Custom Software Application Development
- Research Information Supply
· Online
brokerages
· Full
service brokerage firms
· Banks
and other financial institutions
· Financial
Web sites
· Web
portals
· Public
companies
· Investor
relations firms
|
· Corporate
financial intranets and extranets
· Mutual
fund companies
· Internet
service providers
· Media
companies
· Publishers
· Wealth
management companies
· Individual
traders and investors
· Securities
exchanges
|
·
|
a
risk disclosure document;
|
·
|
disclosure
of market quotations, if any;
|
·
|
disclosure
of the compensation of the broker-dealer and its salesperson in the
transaction; and
|
·
|
monthly
account statements showing the market values of our securities held in the
customer's accounts.
|
ITEM
5.
|
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS, AND ISSUER
PURCHASES OF EQUITY SECURITIES.
|
High |
Low |
|||||||
Year
ended December 31, 2010:
|
||||||||
First
Quarter
|
$ | 0.15 | $ | 0.09 | ||||
Second
Quarter
|
0.15 | 0.09 | ||||||
Third
Quarter
|
0.14 | 0.08 | ||||||
Fourth
Quarter
|
0.13 | 0.07 | ||||||
Year
ended December 31, 2011:
|
||||||||
First
Quarter
|
$ | 0.09 | $ | 0.06 | ||||
Second
Quarter
|
0.11 | 0.04 | ||||||
Third
Quarter
|
0.10 | 0.04 | ||||||
Fourth
Quarter
|
0.05 | 0.03 | ||||||
Year
ended December 31, 2012:
|
||||||||
First
Quarter (through March 14, 2012)
|
$ | 0.07 | $ | 0.03 |
ITEM
6.
|
SELECTED
FINANCIAL DATA.
|
ITEM
7.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS.
|
Critical Accounting Policies and Estimates
|
Revenue
recognition
|
2011 |
2010 |
|||||||
Barter
revenue earned
|
$ | 360,000 | $ | 360,000 | ||||
Advertising
credits expensed
|
$ | 360,000 | $ | 360,000 |
|
Capitalized
Application Software
|
|
Recent
Accounting Pronouncements
|
Years
ended December 31,
|
||||||||||||||||
2011 |
|
|
2010 |
|
|
Change ($) |
|
|
Change (%) |
|||||||
Licensing
revenue
|
$ | 8,964,181 | $ | 7,804,805 | $ | 1,159,376 | 15 | % |
Years
ended December 31,
|
||||||||||||||||
2011 |
|
|
2010 |
|
|
Change ($) |
|
|
Change (%) |
|
||||||
Cost
of revenue
|
$ | 4,148,609 | $ | 3,788,145 | $ | 360,464 | 10 | % | ||||||||
Gross
profit
|
$ | 4,815,572 | $ | 4,016,660 | $ | 798,912 | 20 | % | ||||||||
Gross
margin %
|
54 | % | 51 | % |
Years
ended December 31,
|
||||||||||||||||
2011 |
|
|
2010 |
|
|
Change ($) |
|
|
Change (%) |
|
||||||
Sales
and marketing
|
$ | 1,918,868 | $ | 2,163,030 | $ | (244,162 | ) | (11 | )% | |||||||
General
and administrative
|
1,960,756 | 2,154,669 | (193,913 | ) | (9 | )% | ||||||||||
Software
development
|
1,155,839 | 1,224,376 | (68,537 | ) | (6 | )% | ||||||||||
Total
operating expenses
|
$ | 5,035,463 | $ | 5,542,075 | $ | (506,612 | ) | (9 | )% |
Years
ended December 31,
|
||||||||
2011 |
|
|
2010 |
|||||
Foreign
exchange gain (loss)
|
$ | 16,476 | $ | (12,620 | ) | |||
Interest
expense
|
(546,439 | ) | (404,521 | ) | ||||
Total
other income and (expenses)
|
$ | (529,963 | ) | $ | (417,141 | ) |
ITEM
7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK.
|
ITEM
9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE.
|
ITEM
10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE.
|
Name |
Age
|
Position |
Robert
J. Thompson
|
69
|
Chairman
of the Board
|
R.
Keith Guelpa
|
65
|
President,
Chief Executive Officer, and Director
|
David
M. Shworan
|
44
|
President
and Chief Executive Officer of QuoteMedia, Ltd., and
Director
|
Keith
J. Randall
|
45
|
Vice
President, Treasurer, Chief Financial
Officer, and Secretary
|
Name
and Principal Position
|
Year |
|
Salary ($) |
|
|
Bonus ($) |
|
|
Option Awards ($) (1),(4),(5) |
|
|
All Other Compensation ($) (2) |
|
|
Total ($) |
||||||
R.
Keith Guelpa (3)
|
2011
|
$ | 192,000 | - | - | - | $ | 192,000 | |||||||||||||
Chief
Executive Officer,
|
2010
|
$ | 192,000 | - | - | - | $ | 192,000 | |||||||||||||
QuoteMedia,
Inc.
|
|||||||||||||||||||||
David
M. Shworan (4)
|
2011
|
$ | 350,000 | - | $ | 20,400 | - | $ | 370,400 | ||||||||||||
Chief
Executive Officer,
|
2010
|
$ | 350,000 | - | $ | 280,800 | - | $ | 630,800 | ||||||||||||
QuoteMedia,
Ltd.
|
|||||||||||||||||||||
Keith
J. Randall (5)
|
2011
|
$ | 144,000 | - | $ | 500 | - | $ | 144,500 | ||||||||||||
Chief
Executive Officer,
|
2010
|
$ | 132,000 | - | $ | 5,400 | - | $ | 137,400 | ||||||||||||
QuoteMedia,
Inc.
|
|||||||||||||||||||||
(1)
|
Options
Awards represent the fair value of option awards granted, repriced, or
otherwise modified, computed in accordance with FASB ASC 718, Stock
Compensation.
|
(2)
|
The
executive officers listed also received certain perquisites, the aggregate
value of which did not exceed $10,000 for any year
presented.
|
(3)
|
Mr.
Guelpa is our President and Chief Executive Officer, and serves as our
“Principal Executive Officer”.
|
(4)
|
Mr.
Shworan is President and Chief Executive Officer of QuoteMedia, Ltd., a
wholly owned subsidiary of QuoteMedia, Inc. Salary for
2011 and 2010 was accrued but not paid. In April 2011, we reduced the
exercise price of a total of 7,200,000 options and warrants held by Mr.
Shworan. The new exercise price for those options and warrants was fixed
at $0.036 per share, which was the market price of the Company's common
stock at the time of the repricings. The vesting period and the expiry
dates of the repriced options and warrants remained
unchanged. In May 2010, we extended the term of a total of
5,200,000 options and warrants held by Mr. Shworan. The expiry dates of
the options and warrants were extended by five years, and the exercise
prices of the options and warrants remained unchanged. The amount included
under the “Option Awards” column represents the incremental increase in
fair value of the repriced and extended options and
warrants.
|
(5)
|
Mr.
Randall is our Chief Financial Officer, and serves as our “Principal
Financial and Accounting Officer”. In April 2011, we reduced
the exercise price of a total of 250,000 options and warrants held by Mr.
Randall. The new exercise price for those options and warrants was fixed
at $0.036 per share, which was the market price of the Company's common
stock at the time of the repricings. The vesting period and the expiry
dates of the repriced options and warrants remained unchanged. In May
2010, we extended the term of 100,000 options held by Mr. Randall. The
expiry dates of the options were extended by five years, and the exercise
prices of the options remained unchanged. The amount included under the
“Option Awards” column represents the incremental increase in fair value
of the repriced and extended
options.
|
Number
of Securities Underlying Unexercised Options
|
||||||||||||||
Name
|
Exercisable |
|
|
Unexercisable |
|
|
Option Exercise Price ($) |
|
Option Exercise Date |
|||||
David
M. Shworan
|
200,000 | - | $ | 0.036 |
17-May-2015
|
|||||||||
2,000,000 | - | $ | 0.036 |
17-May-2015
|
||||||||||
3,000,000 | - | $ | 0.036 |
17-May-2015
|
||||||||||
2,400,000 | - | $ | 0.036 |
01-Aug-2015
|
||||||||||
Keith
J. Randall
|
100,000 | - | $ | 0.036 |
17-May-2015
|
|||||||||
50,000 | - | $ | 0.036 |
31-Jan-2015
|
||||||||||
50,000 | - | $ | 0.036 |
12-Apr-2017
|
||||||||||
50,000 | - | $ | 0.036 |
21-Dec-2017
|
||||||||||
Name |
Fees Earned or Paid in Cash ($) |
|
|
Option Awards ($) |
|
|
All Other Compensation ($) |
|
|
Total ($) |
||||||
Robert
J. Thompson
|
$ | 82,020 | - | - | $ | 82,020 |
Name of Beneficial Owner (1) |
Number of Shares of Common Stock Owned (2) |
|
|
Percentage of Common Stock Beneficially Owned (2) |
|
|||
Directors
and Executive Officers
|
||||||||
David
M. Shworan (3)
|
36,151,800 | 37.3 | % | |||||
R.
Keith Guelpa (4)
|
7,741,061 | 8.7 | % | |||||
Robert
J. Thompson (5)
|
1,610,286 | 1.8 | % | |||||
Keith
J. Randall (6)
|
710,340 | 0.8 | % | |||||
All
directors and executive officers as a group
|
46,213,487 | 47.1 | % | |||||
5%
Stockholders (7)
|
- | - | ||||||
(1)
|
Each
person named in the table has sole voting and investment power with
respect to all common stock beneficially owned by him or her, subject to
applicable community property law, except as otherwise indicated. Except
as otherwise indicated, each person may be reached through us at 17100 E.
Shea Blvd., Suite 230, Fountain Hills, Arizona
85268.
|
(2)
|
The
percentages shown are calculated based upon 89,371,320 shares of common
stock outstanding on March 14, 2012. The numbers and
percentages shown include the shares of common stock actually owned as of
March 14, 2012 and the shares of common stock that the identified person
or group had the right to acquire within 60 days of such
date. In calculating the percentage of ownership, all shares of
common stock that the identified person or group had the right to acquire
within 60 days of March 14, 2012 upon the exercise of options are deemed
to be outstanding for the purpose of computing the percentage of the
shares of common stock owned by such person or group, but are not deemed
to be outstanding for the purpose of computing the percentage of the
shares of common stock owned by any other
person.
|
(3)
|
Represents
10,511,800 shares of common stock owned by Mr. Shworan and 17,002,500
shares owned by Mr. Shworan's wife. Also includes
1,037,500 shares of common stock owed by Bravenet Web Services, Inc., of
which Mr. Shworan is a control person. Mr. Shworan disclaims
beneficial ownership of these shares except to the extent of his pecuniary
interest therein. Also includes vested options and warrants to
acquire directly 7,600,000 shares of common stock. See Item 10, “Executive
Compensation – Employment
Agreements.”
|
(4)
|
Represents
5,741,061 shares of our common stock owned by Mr. Guelpa and 2,000,000
shares of our common stock owned by Mr. Guelpa's wife. Mr.
Guelpa disclaims ownership of any shares of common stock or warrants held
by his wife.
|
(5)
|
Represents
807,483 shares of common stock and vested options and warrants to acquire
802,803 shares of common stock.
|
(6)
|
Represents
460,340 shares of common stock and vested options and warrants to acquire
250,000 shares of common stock.
|
(7)
|
We
are unaware of any stockholders who beneficially own or exercise voting or
dispositive control over more than 5% of our common
stock.
|
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants, and Rights |
|
|
Weighted Average Exercise Price of Outstanding Options, Warrants, and Rights |
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a)) |
||||||
Plan Category |
(a) |
|
|
(b) |
|
|
(c) |
|||||
Equity
Compensation Plans approved by stockholders
|
5,155,000 | $ | 0.07 | 9,922,653 | ||||||||
Equity
Compensation Plans not approved by stockholders
|
8,552,803 | $ | 0.04 | N/A | ||||||||
Total
|
13,707,803 | 9,922,653 |
·
|
the
cash and fair market value of property that is the highest price per share
paid (including extraordinary dividends) in any reorganization, merger,
consolidation, liquidation, dissolution, or sale of substantially all
assets of our company; or
|
·
|
the
highest fair market value per share (generally based on market prices) at
any time during the 60 days before and 60 days after a change in
control.
|
·
|
approval
by stockholders of any reorganization, merger, or consolidation or other
transaction or series of transactions if persons who were shareholders
immediately prior to such reorganization, merger, or consolidation or
other transaction do not, immediately thereafter, own more than 50% of the
combined voting power of the reorganized, merged, or consolidated
company's then outstanding, voting securities, or a liquidation or
dissolution of our company or the sale of all or substantially all of the
assets of our company (unless the reorganization, merger, consolidation or
other corporate transaction, liquidation, dissolution or sale is
subsequently abandoned),
|
·
|
a
change in the composition of our Board of Directors such that the persons
constituting the Board of Directors on the date the award is granted, or
the Incumbent Board, and subsequent directors approved by the Incumbent
Board (or approved by such subsequent directors), cease to constitute at
least a majority of our Board of Directors,
or
|
·
|
the
acquisition by any person, entity or "group", within the meaning of
Section 13(d)(3) or 14(d)(2) of the Securities Exchange Act, of more than
50% of either the then outstanding shares of our common stock or the
combined voting power of our company's then outstanding voting securities
entitled to vote generally in the election of directors excluding, for
this purpose, any acquisitions by (1) our company, (2) any person, entity,
or "group" that as of the date on which the award is granted owns
beneficial ownership (within the meaning of Rule 13d-3 promulgated under
the Securities Exchange Act) of a controlling interest, or (3) any
employee benefit plan of our
company.
|
ITEM
13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE.
|
2011 |
|
|
2010 |
|||||
Audit
Fees
|
$ | 69,817 | $ | 65,771 | ||||
Audit-Related
Fees
|
- | - | ||||||
Tax
Fees
|
- | 1,420 | ||||||
All
Other Fees
|
- | - |
Exhibit
Number
|
Description of Exhibit
|
3.1
|
Second
Amended and Restated Articles of Incorporation (1)
|
3.2
|
Amended
and Restated Bylaws (1)
|
10.4
|
Amended
1999 Equity Incentive Compensation Plan (2)
|
10.7
|
2003
Equity Incentive Compensation Plan (1)
|
21
|
|
23.1
|
|
31.1
|
|
31.2
|
|
32.1
|
|
32.2
|
101.INS | XBRL Instance Document |
101.SCH | XBRL Taxonomy Extension Schema Document |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
__________________
(1)
|
Incorporated
by reference to the Annual Report on Form 10-KSB filed with the Commission
on March 10, 2003.
|
(2)
|
Incorporated
by reference to the Quarterly Report on Form 10-QSB filed with the
Commission on August 8, 2003.
|
Date: March 29, 2012 | QUOTEMEDIA, INC. | ||
By: | /s/ R. Keith Guelpa | ||
R. Keith Guelpa | |||
President and Chief Executive Officer |
/s/ Robert J. Thompson
|
Chairman
of the Board
|
March
29, 2012
|
|
Robert J. Thompson | |||
/s/ David M. Shworan
|
Director
|
March
29, 2012
|
|
David M. Shworan | |||
/s/ Keith J. Randall
|
Vice
President, Treasurer, Secretary, and Chief Financial Officer (Principal
Financial and Accounting Officer)
|
March
29, 2012
|
|
Keith J. Randall | |||
/s/ R. Keith Guelpa
|
Chief
Executive Officer, President and Director (Principal Executive
Officer)
|
March
29, 2012
|
|
R. Keith Guelpa |
Report of Independent Registered Public Accounting Firm | F-1 |
Consolidated Balance Sheets | F-2 |
Consolidated Statements of Operations | F-3 |
Consolidated Statements of Stockholders' Deficit | F-4 |
Consolidated Statements of Cash Flows | F-5 |
Notes to Consolidated Financial Statements | F-6 - F-19 |
|
|
2011 |
|
|
2010 |
|||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 427,010 | $ | 510,018 | ||||
Accounts
receivable, net
|
654,449 | 376,426 | ||||||
Prepaid
expenses
|
247,165 | 202,931 | ||||||
Other
current assets
|
200,925 | 136,234 | ||||||
Total
current assets
|
1,529,549 | 1,225,609 | ||||||
Deposits
|
24,357 | 24,166 | ||||||
Property
and equipment, net
|
1,238,811 | 1,168,089 | ||||||
Goodwill
|
110,000 | 110,000 | ||||||
Intangible
assets
|
96,990 | 103,487 | ||||||
Total
assets
|
$ | 2,999,707 | $ | 2,631,351 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 1,059,600 | $ | 1,290,693 | ||||
Deferred
revenue
|
602,517 | 441,446 | ||||||
Total
current liabilities
|
1,662,117 | 1,732,139 | ||||||
Long-term
portion of amounts due to related parties
|
5,976,859 | 4,825,767 | ||||||
Commitments
(Note 10)
|
||||||||
Stockholders'
deficit:
|
||||||||
Preferred
stock, nondesignated, 10,000,000 shares authorized, none issued
|
- | - | ||||||
Common
stock, $0.001 par value, 150,000,000 shares authorized, 89,371,320
and 89,371,320 shares issued and outstanding
|
89,372 | 89,372 | ||||||
Additional
paid-in capital
|
8,912,132 | 8,872,465 | ||||||
Accumulated
deficit
|
(13,640,773 | ) | (12,888,392 | ) | ||||
Total
stockholders' deficit
|
(4,639,269 | ) | (3,926,555 | ) | ||||
Total
liabilities and stockholders' deficit
|
$ | 2,999,707 | $ | 2,631,351 |
2011 |
|
|
2010 |
|
||||
LICENSING
FEES
|
$ | 8,964,181 | $ | 7,804,805 | ||||
COST
OF REVENUE
|
4,148,609 | 3,788,145 | ||||||
GROSS
PROFIT
|
4,815,572 | 4,016,660 | ||||||
OPERATING
EXPENSES
|
||||||||
Sales
and marketing
|
1,918,868 | 2,163,030 | ||||||
General
and administrative
|
1,960,756 | 2,154,669 | ||||||
Software
development
|
1,155,839 | 1,224,376 | ||||||
5,035,463 | 5,542,075 | |||||||
OPERATING
LOSS
|
(219,891 | ) | (1,525,415 | ) | ||||
OTHER
INCOME AND (EXPENSE)
|
||||||||
Foreign
exchange gain (loss)
|
16,476 | (12,620 | ) | |||||
Interest
expense (related party)
|
(546,439 | ) | (404,521 | ) | ||||
(529,963 | ) | (417,141 | ) | |||||
LOSS
BEFORE INCOME TAXES
|
(749,854 | ) | (1,942,556 | ) | ||||
Income
tax expense
|
(2,527 | ) | (3,396 | ) | ||||
NET
LOSS
|
$ | (752,381 | ) | $ | (1,945,952 | ) | ||
LOSS
PER SHARE
|
||||||||
Basic
and diluted loss per share
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
WEIGHTED
AVERAGE SHARES OUTSTANDING
|
||||||||
Basic
and diluted
|
89,371,320 | 89,371,320 |
Common
Stock
|
||||||||||||||||||||
Number of Shares |
|
|
Amount |
|
|
Additional Paid-in Capital |
|
|
Accumulated Deficit |
|
|
Total Stockholders' Deficit |
||||||||
Balance,
January 1, 2010
|
89,371,320 | $ | 89,372 | $ | 8,529,965 | $ | (10,942,440 | ) | $ | (2,323,103 | ) | |||||||||
Stock-based
compensation
|
- | - | 342,500 | - | 342,500 | |||||||||||||||
Net
loss
|
- | - | - | (1,945,952 | ) | (1,945,952 | ) | |||||||||||||
Balance,
December 31, 2010
|
89,371,320 | $ | 89,372 | $ | 8,872,465 | $ | (12,888,392 | ) | $ | (3,926,555 | ) | |||||||||
Stock-based compensation | - | - | 39,667 | - | 39,667 | |||||||||||||||
Net loss | - | - | - | (752,381 | ) | (752,381 | ) | |||||||||||||
Balance, December 31, 2011 | 89,371,320 | $ | 89,372 | $ | 89,372 | $ | (13,640,773 | ) | $ | (4,639,269 | ) | |||||||||
2011 |
|
|
2010 |
|||||
OPERATING
ACTIVITIES
|
||||||||
Net
loss
|
$ | (752,381 | ) | $ | (1,945,952 | ) | ||
Adjustments
to reconcile net loss to net
|
||||||||
cash
provided by operating activities:
|
||||||||
Depreciation
and amortization
|
702,802 | 683,246 | ||||||
Bad
debt expense
|
68,495 | 127,221 | ||||||
Stock-based
compensation expense
|
39,667 | 342,500 | ||||||
Noncash
barter revenue
|
(360,000 | ) | (360,000 | ) | ||||
Noncash
barter advertising expense
|
360,000 | 360,000 | ||||||
Changes
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(346,518 | ) | (36,984 | ) | ||||
Prepaid
expenses
|
(44,234 | ) | 51,590 | |||||
Other
current assets
|
(64,691 | ) | 11,788 | |||||
Deposits
|
(191 | ) | 2,135 | |||||
Accounts
payable and amounts due to related parties
|
719,999 | 1,311,496 | ||||||
Deferred
revenue
|
161,071 | 12,869 | ||||||
Net
cash provided by operating activities
|
484,019 | 559,909 | ||||||
INVESTING
ACTIVITIES
|
||||||||
Purchase
of fixed assets
|
(76,678 | ) | (41,270 | ) | ||||
Purchase
of intangible assets
|
- | (34,729 | ) | |||||
Capitalized
application software
|
(690,349 | ) | (692,114 | ) | ||||
Forward
contract margin deposit
|
- | 15,000 | ||||||
Net
cash used in investing activities
|
(767,027 | ) | (753,113 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Loans
from related parties
|
200,000 | 226,000 | ||||||
Net
cash provided by financing activities
|
200,000 | 226,000 | ||||||
Net
increase (decrease) in cash
|
(83,008 | ) | 32,796 | |||||
Cash,
beginning of year
|
510,018 | 477,222 | ||||||
Cash,
end of year
|
$ | 427,010 | $ | 510,018 | ||||
See
supplementary information (note 11)
|
2011 |
|
|
2010 |
|||||
Sales
and marketing
|
$ | 28,364 | $ | 288,180 | ||||
General
and administrative
|
5,553 | 7,591 | ||||||
Software
development
|
5,750 | 46,729 | ||||||
Total
stock-based compensation
|
$ | 39,667 | $ | 342,500 |
2011 |
|
|
2010 |
|||||
Expected
dividend yield
|
- | - | ||||||
Expected
stock price volatility
|
192 | % | 176 | % | ||||
Risk-free
interest rate
|
4 | % | 4 | % | ||||
Expected
life of options
|
2.4 | 2.5 | ||||||
Weighted
average fair value of options granted
|
$ | 0.03 | $ | 0.12 |
2011 |
|
|
2010 |
|||||
Barter
revenue earned
|
$ | 360,000 | $ | 360,000 | ||||
Advertising
credits expensed
|
360,000 | 360,000 |
As at December 31, |
2011 |
|
|
|
2010 |
|||||||
|
|
|
|
|
||||||||
Computer
equipment
|
571,018 | 501,049 | ||||||||||
Office
furniture and equipment
|
65,898 | 65,583 | ||||||||||
Leasehold
improvements
|
46,456 | 40,062 | ||||||||||
Capitalized
application software
|
3,279,283 | 2,588,933 | ||||||||||
Total
property and equipment
|
3,962,655 | 3,195,627 | ||||||||||
Less:
accumulated depreciation
|
(2,723,844 | ) | (2,027,538 | ) | ||||||||
Property
and equipment, net
|
1,238,811 | 1,168,089 |
Computer
equipment
|
5
years
|
Office
Furniture and equipment
|
5
years
|
Leasehold
improvements
|
Term
of lease
|
Capitalized
application software
|
3
years
|
As at December 31, |
2011 |
|
|
2010 |
|
||||
Amortized
intangible assets:
|
|||||||||
Purchase
option for office building
|
10,000 | 10,000 | |||||||
Software
licenses
|
104,985 | 104,985 | |||||||
Domain
names
|
10,652 | 10,652 | |||||||
125,637 | 125,637 | ||||||||
Unamortized
intangible assets:
|
|||||||||
Goodwill
associated with purchase of business unit
|
|||||||||
business
unit
|
110,000 | 110,000 | |||||||
Total
intangible assets
|
235,637 | 235,637 | |||||||
Less:
accumulated amortization
|
(28,647 | ) | (22,150 | ) | |||||
Intangible
assets, net
|
206,990 | 213,487 |
December 31, 2011 |
|
|
December 31, 2010 |
|||||
Purchase
of business unit
|
$ | 202,372 | $ | 186,798 | ||||
Computer
hosting services
|
456,734 | 332,427 | ||||||
Office
rent
|
865,601 | 769,517 | ||||||
Other
|
17,276 | 38,217 | ||||||
Loan
|
658,224 | 406,225 | ||||||
Lead
generation services
|
860,977 | 779,367 | ||||||
Due
to Management
|
2,915,675 | 2,313,216 | ||||||
5,976,859 | $ | 4,825,767 |
December
31, 2011
|
December
31, 2010
|
|||||||||||||||
Notional
|
|
|
Net Asset (Liability) |
|
|
Notional
|
|
|
Net Asset (Liability) |
|||||||
Forward
contracts
|
$ | 100,000 | $ | 745 | $ | - | $ | - |
2011 |
|
|
2010 |
|||||
Tax
provision (benefit) at the statutory rate of 34%
|
$ | (254,950 | ) | $ | (660,469 | ) | ||
State
income taxes, net of federal income tax
|
(22,946 | ) | (59,361 | ) | ||||
Stock-based
compensation
|
13,487 | 116,450 | ||||||
Change
in NOL
|
-0- | 7,679 | ||||||
Change
in valuation allowance and other
|
264,409 | 595,701 | ||||||
Canadian
income tax expense (benefit)
|
2,527 | 3,396 | ||||||
Income
tax expense (benefit)
|
$ | 2,527 | $ | 3,396 |
2011 |
|
2010 |
||||||
Tax
effect of net operating loss carryforward
|
$ | 3,205,000 | $ | 3,117,000 | ||||
Accrued
liabilities
|
1,494,000 | 1,312,000 | ||||||
Property
& equipment
|
(20,000 | ) | (40,000 | ) | ||||
Capitalized
software
|
(389,000 | ) | (360,000 | ) | ||||
Other
|
27,000 | 27,000 | ||||||
Less
valuation allowance
|
(4,317,000 | ) | (4,056,000 | ) | ||||
Net
deferred tax asset
|
$ | - | $ | - |
|
|
|
Weighted- |
|||||
Options and |
|
|
Average |
|||||
Warrants |
|
|
Exercise Price |
|||||
Outstanding
at December 31, 2009
|
12,707,803 | $ | 0.08 | |||||
Granted
under company stock option plan
|
300,000 | $ | 0.07 | |||||
Warrants
granted
|
5,000,000 | $ | 0.07 | |||||
Stock
options forfeited/expired
|
(300,000 | ) | $ | 0.07 | ||||
Warrants
forfeited/expired
|
(5,000,000 | ) | $ | 0.07 | ||||
Outstanding
at December 31, 2010
|
12,707,803 | $ | 0.08 | |||||
Granted
under company stock option plan
|
4,655,000 | $ | 0.04 | |||||
Warrants
granted
|
8,552,803 | $ | 0.04 | |||||
Stock
options forfeited/expired
|
(3,655,000 | ) | $ | 0.07 | ||||
Warrants
forfeited/expired
|
(8,552,803 | ) | $ | 0.07 | ||||
Outstanding
at December 31, 2011
|
13,707,803 | $ | 0.05 |
|
|
|
Weighted- |
|||||
Options and |
|
|
Average Grant |
|||||
Warrants |
|
|
Date Fair Value |
|||||
Non-vested
stock options and warrants at
|
||||||||
December
31, 2009
|
345,417 | $ | 0.07 | |||||
Granted
during the period
|
- | n/a | ||||||
Vested
during the period
|
(305,000 | ) | $ | 0.07 | ||||
Forfeited
during the period
|
- | n/a | ||||||
Non-vested
stock options and warrants at
|
||||||||
December
31, 2010
|
40,417 | $ | 0.07 | |||||
Granted
during the period
|
1,019,792 | $ | 0.04 | |||||
Vested
during the period
|
(68,195 | ) | $ | 0.05 | ||||
Forfeited
during the period
|
(19,792 | ) | $ | 0.07 | ||||
Non-vested
stock options and warrants at
|
||||||||
December
31, 2011
|
972,222 | $ | 0.04 |
Options
and Warrants
|
||||||||||||||||||||
Options
and Warrants Outstanding
|
Exercisable
|
|||||||||||||||||||
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
||||||||
Number |
|
|
Average |
|
|
Weighted |
|
|
Number |
|
|
Weighted |
||||||||
Outstanding at |
|
|
Remaining |
|
|
Average |
|
|
Exercisable at |
|
|
Average |
||||||||
December 31, |
|
|
Contractual |
|
|
Exercise |
|
|
December 31, |
|
|
Exercise |
||||||||
2011 |
|
|
Life |
|
|
Price |
|
|
2011 |
|
|
Price |
||||||||
$0.04-0.10
|
13,207,803 | 4.05 | $ | 0.04 | 12,235,581 | $ | 0.04 | |||||||||||||
$0.11-0.40
|
500,000 | 2.88 | $ | 0.40 | 500,000 | $ | 0.40 |
2011 |
|
|
2010 |
|||||
Numerator:
|
||||||||
Net
loss
|
$ | (752,381 | ) | $ | (1,945,952 | ) | ||
Denominator:
|
||||||||
Weighted average shares outstanding - basic and diluted | 89,371,320 | 89,371,320 | ||||||
Loss
per share - basic and diluted
|
$ | (0.01 | ) | $ | (0.02 | ) | ||
Stock options and warrants excluded from the calculation of dilutive loss per share because they were anti-dilutive | 13,707,803 | 12,707,803 |
2011 |
|
|
2010 |
|||||
Cash
paid for
|
||||||||
Interest
|
$ | 7,726 | $ | 1,069 | ||||
Cash
received for
|
||||||||
Interest
|
- | - | ||||||
Cash
paid for taxes
|
- | - |