REGO PAYMENT ARCHITECTURES, INC. - Quarter Report: 2009 September (Form 10-Q)
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
DC 20549
FORM
10-Q
(Mark
One)
x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For the
period ended September 30, 2009
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
|
|
For
the transition period from______ to
_______
|
Commission
File Number 000-51523
MOGGLE,
INC.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
35-2327649
|
|
(State
or other jurisdiction of
|
IRS
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
#111
Presidential Boulevard
|
Suite
212
|
Bala
Cynwyd, PA 19004
|
(Address
of principal executive offices) (Zip
Code)
|
(215)
463-4099
|
(Registrant's
telephone number, including area
code)
|
(Former
name, former address and former fiscal year,
|
if
changed since last report)
|
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 x
No o
Indicate
by check mark whether the registrant has submitted electronically and posted on
its corporate Web site, if any, every Interactive Data File required to be
submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this
chapter) during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files). Yes o No
o
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange
Act:
Large
Accelerated Filer o
|
Accelerated
Filer o
|
Non-accelerated
Filer o
|
Smaller
reporting company x
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act): Yes o
No x
The
number of shares of the registrant's Common Stock, no par value, outstanding as
of September 30, 2009 was 39,388,276 shares.
1
C O N T E N T S
Page
|
||
Part
I. FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements
|
3 |
Item
2.
|
Management's
Discussion and Analysis or Plan of Operation
|
18 |
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
29 |
Item
4.
|
Controls
and Procedures
|
29 |
Part
II. OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
29 |
Item
2.
|
Sales
of Unregistered Securities
|
29 |
Item
3.
|
Defaults
Upon Senior Securities
|
30 |
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
30 |
Item
5.
|
Other
Information
|
30 |
Item
6.
|
Exhibits
|
30 |
SIGNATURES
|
31 |
2
Item 1.
Financial Statements
Moggle,
Inc.
(A
Development Stage Company)
Financial
Statements
September
30, 2009
3
Moggle,
Inc.
(A
Development Stage Company)
CONTENTS
PAGE
|
||||||||
BALANCE
SHEETS
|
5
|
|||||||
STATEMENTS
OF OPERATIONS
|
6
|
|||||||
STATEMENT
OF STOCKHOLDERS' EQUITY
|
7
|
|||||||
STATEMENTS
OF CASH FLOWS
|
8
|
|||||||
NOTES
TO FINANCIAL STATEMENTS
|
9-17
|
4
Moggle,
Inc.
(A
Development Stage Company)
Balance
Sheets
September
30, 2009
|
December
31, 2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 67,900 | $ | 128,359 | ||||
Other
receivable
|
42,768 | - | ||||||
TOTAL
CURRENT ASSETS
|
110,668 | 128,359 | ||||||
PROPERTY
AND EQUIPMENT
|
||||||||
Computer
equipment
|
5,582 | 5,582 | ||||||
Less: accumulated
depreciation
|
1,535 | 698 | ||||||
4,047 | 4,884 | |||||||
OTHER
ASSETS
|
||||||||
Deposit
|
2,667 | - | ||||||
TOTAL
ASSETS
|
$ | 117,382 | $ | 133,243 | ||||
STOCKHOLDERS'
EQUITY
|
||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable and accrued expenses
|
$ | 28,832 | $ | - | ||||
TOTAL
CURRENT LIABILITIES
|
28,832 | - | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Preferred
stock, $.0001 par value; 2,000,000 shares authorized;
|
||||||||
none
issued and outstanding at September 30, 2009
|
- | - | ||||||
Common
stock, $ .0001 par value; 150,000,000 shares authorized;
|
||||||||
39,388,276
and 35,288,276 shares issued and outstanding
|
||||||||
at
September 30, 2009 and December 31, 2008
|
3,939 | 3,529 | ||||||
|
||||||||
Additional
paid in capital
|
1,926,069 | 1,113,600 | ||||||
Deficit
accumulated during the development stage
|
(1,841,458 | ) | (983,886 | ) | ||||
STOCKHOLDERS'
EQUITY
|
88,550 | 133,243 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 117,382 | $ | 133,243 |
See
accompanying notes to financial statements.
5
Moggle,
Inc.
(A
Development Stage Company)
Statements
of Operations
For the
Three and Nine Months ended September 30, 2009, for the Three Months Ended
September 2008,
For the
Period February 11, 2008 (Date of Inception) to September 30, 2008
and
For the
Period from February 11, 2008 (Date of Inception) to September 30,
2009
(Unaudited)
Three
Months
|
Three
Months
|
Nine
Months
|
From
Inception
|
|||||||||||||||||
Cumulative
|
Ended
|
Ended
|
Ended
|
February
11, 2008
|
||||||||||||||||
Since
|
September
30,
|
September
30,
|
September
30,
|
September
30,
|
||||||||||||||||
Inception
|
2009
|
2008
|
2009
|
2008
|
||||||||||||||||
SALES
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
OPERATING
EXPENSES
|
||||||||||||||||||||
General
and administrative
|
133,254 | 33,374 | 13,315 | 74,335 | 43,234 | |||||||||||||||
Consulting
(a)
|
502,513 | 48,009 | 21,433 | 358,919 | 126,858 | |||||||||||||||
Payroll
(b)
|
404,292 | - | - | - | 404,292 | |||||||||||||||
Professional
fees
|
308,171 | 28,754 | 57,783 | 117,239 | 121,783 | |||||||||||||||
Research
and development
|
102,723 | 62,024 | 5,649 | 92,024 | 10,699 | |||||||||||||||
Travel
|
391,336 | 50,754 | 82,351 | 215,497 | 119,740 | |||||||||||||||
Total
operating expenses
|
1,842,289 | 222,915 | 180,531 | 858,014 | 826,606 | |||||||||||||||
OTHER
INCOME
|
||||||||||||||||||||
Interest
income
|
831 | 1 | - | 442 | - | |||||||||||||||
NET
LOSS
|
$ | (1,841,458 | ) | $ | (222,914 | ) | $ | (180,531 | ) | $ | (857,572 | ) | $ | (826,606 | ) | |||||
BASIC
AND DILUTED NET LOSS PER
|
||||||||||||||||||||
COMMON
SHARE
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.03 | ) | ||||||||
BASIC
AND DILUTED WEIGHTED AVERAGE
|
||||||||||||||||||||
COMMON
SHARES OUTSTANDING
|
38,188,276 | 33,619,476 | 36,999,387 | 27,620,943 |
(a)
|
–
includes share-based compensation of $335,334 cumulative, and
$14,739 and $237,879 for the three and nine months ended
September 30, 2009 and $11,676 for the three months ended September 30,
2008 and $97,101 for the period from February 11, 2008 (Date of Inception)
to September 30, 2008
|
(b)
|
–
includes share-based compensation of $404,292 cumulative, and
$0 and $0 for the three and nine months ended September 30,
2009 and $0 for the three months ended September 30, 2008 and $404,292 for
the period from February 11, 2008 (Date of Inception) to September 30,
2008
|
See
accompanying notes to financial statements.
6
Moggle,
Inc.
(A
Development Stage Company)
Statement
of Changes in Stockholders’ Equity
For the
Period February 11, 2008 (Date of Inception) to September 30, 2009
Deficit
|
||||||||||||||||||||
Common
|
Accumulated
|
|||||||||||||||||||
Stock
|
Additional
|
During
the
|
||||||||||||||||||
Number
of
|
Paid-In
|
Development
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Stage
|
Total
|
||||||||||||||||
Issuance
of initial 19,000,000 shares on February 11, 2008
|
19,000,000 | $ | 1,900 | $ | 17,100 | $ | - | $ | 19,000 | |||||||||||
Issuance
of shares of common stock
|
13,788,276 | 1,379 | 483,681 | - | 485,060 | |||||||||||||||
Exercise
of options
|
2,250,000 | 225 | 89,775 | - | 90,000 | |||||||||||||||
Exercise
of warrants
|
250,000 | 25 | 9,975 | - | 10,000 | |||||||||||||||
Fair
value of employee stock option grants
|
- | - | 404,292 | - | 404,292 | |||||||||||||||
Fair
value of non-employee stock option/warrant grants
|
- | - | 108,777 | - | 108,777 | |||||||||||||||
Net
loss
|
- | - | - | (983,886 | ) | (983,886 | ) | |||||||||||||
Balance,
December 31, 2008
|
35,288,276 | 3,529 | 1,113,600 | (983,886 | ) | 133,243 | ||||||||||||||
Exercise
of warrants
|
1,000,000 | 100 | 39,900 | - | 40,000 | |||||||||||||||
Exercise
of options
|
2,500,000 | 250 | 99,750 | 100,000 | ||||||||||||||||
Issuance
of shares of common stock
|
600,000 | 60 | 699,940 | - | 700,000 | |||||||||||||||
Stock
issuance costs
|
- | - | (65,000 | ) | - | (65,000 | ) | |||||||||||||
Fair
value of non-employee stock option/warrant grants
|
- | - | 37,879 | - | 37,879 | |||||||||||||||
Net
loss
|
- | - | - | (857,572 | ) | (857,572 | ) | |||||||||||||
Balance,
September 30, 2009 (Unaudited)
|
39,388,276 | $ | 3,939 | $ | 1,926,069 | $ | (1,841,458 | ) | $ | 88,550 |
See
accompanying notes to financial statements.
7
Moggle,
Inc.
(A
Development Stage Company)
Statements
of Cash Flows
For the
Six Months Ended September 30, 2009 and
For the
Period February 11, 2008 (Date of Inception) to September 30, 2008
and
For the
Period February 11, 2008 (Date of Inception) to September 30, 2009
(UNAUDITED)
Nine
Months
|
From
Inception
|
|||||||||||
Cumulative
|
Ended
|
February
11, 2008
|
||||||||||
Since
|
September
30,
|
September
30,
|
||||||||||
Inception
|
2009
|
2008
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net
loss
|
$ | (1,841,458 | ) | $ | (857,572 | ) | $ | (826,606 | ) | |||
Adjustments
to reconcile net loss to net cash
|
||||||||||||
used
in operating activities
|
||||||||||||
Fair
value of options issued in exchange for services
|
550,948 | 37,879 | 501,393 | |||||||||
Fair
value of stock issued in exchange for services
|
200,000 | 200,000 | - | |||||||||
Depreciation
|
1,535 | 837 | 419 | |||||||||
Increase
in assets
|
||||||||||||
Other
receivable
|
(42,768 | ) | (42,768 | ) | ||||||||
Deposits
|
(2,667 | ) | (2,667 | ) | - | |||||||
Increase
in liabilities
|
||||||||||||
Accounts
payable
|
28,832 | 28,832 | - | |||||||||
Net
cash used in operating activities
|
(1,105,578 | ) | (635,459 | ) | (324,794 | ) | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Puchase
of equipment
|
(5,582 | ) | - | (5,582 | ) | |||||||
Net
cash used in investing activities
|
(5,582 | ) | - | (5,582 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds
from issuance of common stock
|
1,004,060 | 500,000 | 504,060 | |||||||||
Proceeds
from exercise of options
|
190,000 | 100,000 | 90,000 | |||||||||
Proceeds
from exercise of warrants
|
50,000 | 40,000 | 10,000 | |||||||||
Stock
issuance costs
|
(65,000 | ) | (65,000 | ) | - | |||||||
Net
cash provided by financing activities
|
1,179,060 | 575,000 | 604,060 | |||||||||
NET
INCREASE IN CASH AND
|
||||||||||||
CASH
EQUIVALENTS
|
67,900 | (60,459 | ) | 273,684 | ||||||||
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
|
- | 128,359 | - | |||||||||
CASH
AND CASH EQUIVALENTS - END OF PERIOD
|
$ | 67,900 | $ | 67,900 | $ | 273,684 |
See
accompanying notes to financial statements.
8
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of the
Business
The
Company is a development stage enterprise incorporated in the state of Delaware
on February 11, 2008. Since inception, substantially all of the
efforts of the Company have been developing technologies for multiplayer online
role playing games. The Company is in the development stage of
raising capital, financial planning, establishing sources of supply, and
acquiring property and equipment. The Company anticipates
establishing global markets for its technologies.
Basis of
Presentation
The
accompanying unaudited financial statements have been prepared in accordance
with U.S. generally accepted accounting principles for interim financial
information and with the instructions for Form 10-Q and Rule 8-03 of Regulation
S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments
(consisting of normal recurring accruals) considered necessary for a fair
presentation have been included. Operating results for the nine
months ended September 30, 2009 are not necessarily indicative of the results
that may be expected for the year ended December 31, 2009.
The
financial statements are presented in accordance with Financial Accounting
Standards Board Accounting Standards Codification (“FASB ASC”)
915-205-45.
Use of
Estimates
The
preparation of financial statements in conformity with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from these
estimates.
Comprehensive
Income
The
Company follows FASB ASC 220-10-45 in reporting comprehensive
income. Comprehensive income is a more inclusive financial reporting
methodology that includes disclosure of certain financial information that
historically has not been recognized in the calculation of net
income. Since the Company has no items of other comprehensive income,
comprehensive income (loss) is equal to net income (loss).
Fair Value of Financial
Instruments
The
Company’s financial instruments consist of cash, accounts receivable and
accounts payable. The carrying value of cash, other receivable and
accounts payable approximate fair value, because of their short
maturity.
Concentration of Credit Risk
Involving Cash
The
Company has deposits with a financial institution which at times exceed Federal
Depository Insurance coverage of $250,000.
Cash and Cash
Equivalents
For
purposes of reporting cash flows, the Company considers all cash accounts, which
are not subject to withdrawal restrictions or penalties, and certificates of
deposit and commercial paper with original maturities of 90 days or less to be
cash or cash equivalents.
9
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Revenue
Recognition
In
accordance with Securities and Exchange Commission (“SEC”) Staff Accounting
Bulletin (“SAB”) No. 104, Revenue Recognition, the
Company will recognize revenue when (i) persuasive evidence of a customer or
distributor arrangement exists or acceptance occurs, (ii) a retailer,
distributor or wholesaler receives the goods, (iii) the price is fixed or
determinable, and (iv) collectibility of the sales revenues is reasonably
assured. Subject to these criteria, the Company will generally recognize revenue
from the sale of role playing games when shipped.
Income
Taxes
The
Company follows FASB ASC 740 when accounting for income taxes, which requires an
asset and liability approach to financial accounting and reporting for income
taxes. Deferred income tax assets and liabilities are computed
annually for temporary differences between the financial statements and tax
bases of assets and liabilities that will result in taxable or deductible
amounts in the future based on enacted tax laws and rates applicable to the
periods in which the differences are expected to affect taxable
income. Valuation allowances are established when necessary to reduce
deferred tax assets to the amount expected to be realized. Income tax
expense is the tax payable or refundable for the period plus or minus the change
during the period in deferred tax assets and liabilities.
Loss Per
Share
The
Company follows FASB ASC 260-10-45 when reporting Earnings Per Share resulting
in the presentation of basic and diluted earnings per share. Because
the Company reported a net loss for the three months ended September 30, 2009
and 2008 and for the nine months ended September 30, 2009 and for the period
from February 11, 2008 (inception) to September 30, 2008, common stock
equivalents, including stock options and warrants were anti-dilutive; therefore,
the amounts reported for basic and dilutive loss per share were the
same.
Start-up
Costs
In
accordance with FASB ASC 720-15-15, start-up costs are expensed
as incurred.
Research
and Development Costs
Research
and development costs are expensed when incurred.
Recently Adopted Accounting
Pronouncements
FASB ASC
820-10 establishes a framework for measuring fair value and expands disclosures
about fair value measurements. The changes to current practice resulting from
the application of this standard relate to the definition of fair value, the
methods used to measure fair value, and the expanded disclosures about fair
value measurements. This standard is effective for fiscal years beginning after
November 15, 2007; however, it provides a one-year deferral of the effective
date for non-financial assets and non-financial liabilities, except those that
are recognized or disclosed in the financial statements at fair value at least
annually. The Company adopted this standard for financial assets and financial
liabilities and nonfinancial assets and nonfinancial liabilities disclosed or
recognized at fair value on a recurring basis (at least annually) as of January
1, 2008. The Company adopted the standard for nonfinancial assets and
nonfinancial liabilities on January 1, 2009. The adoption of this standard in
each period did not have a material impact on its financial
statements.
FASB ASC
805 establishes principles and requirements for how an acquirer recognizes and
measures in its financial statements the identifiable assets acquired, the
liabilities assumed, any noncontrolling interest in the acquiree and the
goodwill acquired. This standard also establishes disclosure requirements to
enable the evaluation of the nature and financial effects of the business
combination. This standard was adopted by the Company beginning January 1,
2009 and will change the accounting for business combinations on a prospective
basis.
10
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
FASB ASC
810-10 requires all entities to report noncontrolling (minority) interests in
subsidiaries as equity in the consolidated financial statements. The standard
establishes a single method of accounting for changes in a parent’s ownership
interest in a subsidiary that does not result in deconsolidation and expands
disclosures in the consolidated financial statements. This standard is effective
for fiscal years beginning after December 15, 2008 and interim periods within
those fiscal years. This standard is not currently applicable to the
Company.
FASB ASC
815-10 is effective January 1, 2009. This standard requires enhanced disclosures
about derivative instruments and hedging activities to allow for a better
understanding of their effects on an entity’s financial position, financial
performance, and cash flows. Among other things, this standard requires
disclosures of the fair values of derivative instruments and associated gains
and losses in a tabular formant. This standard is not currently applicable to
the Company since the Company does not have derivative instruments or hedging
activities.
FASB ASC
350-30 and 275-10 amend the factors that should be considered in developing
renewal or extension assumptions used to determine the useful life of a
recognized intangible asset. This standard is effective for financial statements
issued for fiscal years beginning after December 15, 2008, and interim periods
within those fiscal years. Early adoption is prohibited. This standard is not
currently applicable to the Company.
FASB ASC
260-10 provides that unvested share-based payment awards that contain
nonforfeitable rights to dividends or dividend equivalents (whether paid or
unpaid) are participating securities and shall be included in the computation of
earnings per share pursuant to the two-class method. This standard is effective
for financial statements issued for fiscal years beginning after December 15,
2008, and interim periods within those fiscal years. The Company does not
currently have any share-based awards that would qualify as participating
securities. Therefore, application of this standard is not expected to have an
effect on the Company's financial reporting.
FASB ASC
470-20 will be effective for financial statements issued for fiscal years
beginning after December 15, 2008. The standard includes guidance that
convertible debt instruments that may be settled in cash upon conversion should
be separated between the liability and equity components, with each component
being accounted for in a manner that will reflect the entity's nonconvertible
debt borrowing rate when interest costs are recognized in subsequent periods.
This standard is currently not applicable to the Company since the Company does
not have any convertible debt.
FASB ASC
815-10 and 815-40 are effective for financial statements for fiscal years
beginning after December 15, 2008, and interim periods within those fiscal
years. The standard addresses the determination of whether an instrument (or an
embedded feature) is indexed to an entity’s own stock, which is the first part
of the scope exception for the purpose of determining whether the instrument is
classified as an equity instrument or accounted for as a derivative instrument
which would be recognized either as an asset or liability and measured at fair
value. The standard shall be applied to outstanding instruments as of the
beginning of the fiscal year in which this standard is initially applied. Any
debt discount that was recognized when the conversion option was initially
bifurcated from the convertible debt instrument shall continue to be amortized.
The cumulative effect of the change in accounting principles shall be recognized
as an adjustment to the opening balance of retained earnings. The Company
adopted this standard as of January 1, 2009, and was not required to reclassify
any of its warrants as liabilities.
FASB ASC
825-10 requires disclosures about the fair value of financial instruments for
interim reporting periods. This standard is effective for interim reporting
periods ending after June 15, 2009. The adoption of this standard did not have a
material impact on the Company’s financial statements.
FASB ASC
820-10 provides additional guidance for Fair Value Measurements when
the volume and level of activity for the asset or liability has significantly
decreased. This standard is effective for interim and annual reporting periods
ending after June 15, 2009. The adoption of this standard did not have a
material effect on its financial statements.
11
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
FASB ASC
320-10 amends the other-than-temporary impairment guidance for debt and equity
securities. This standard is effective for interim and annual reporting periods
ending after June 15, 2009. The adoption of this standard did not have a
material effect on its financial statements.
FASB ASC
855-10 is effective for interim or annual financial periods ending after June
15, 2009 and establishes general standards of accounting and disclosure of
events that occur after the balance sheet but before financial statements are
issued or are available to be issued.
However,
since the Company is a public entity, management is required to evaluate
subsequent events through the date that financial statements are issued and
disclose the date through which subsequent events have been evaluated, as well
as the date the financial statements were issued. This standard was adopted for
its interim period ending September 30, 2009. Subsequent events have been
evaluated through November 16, the date the financial statements were
issued.
In June
2009, the FASB issued Accounting Standards Update No. 2009-01, The FASB Accounting Standards
Codification, which establishes the Codification as the source of
authoritative GAAP recognized by the FASB to be applied by nongovernmental
entities. This standard is effective for financial statements issued
for interim and annual periods ending after September 15, 2009. The
adoption of the standard is not expected to have an effect on the Company’s
financial reporting.
As of
September 30, 2009, the FASB has issued Accounting Standards Updates (ASU)
through No. 2009-12. None of the ASUs have had an impact on the
Company’s financial statements.
Recently Issued Accounting
Pronouncements Not Yet Adopted
As of
September 30, 2009, there are no recently issued accounting standards not yet
adopted which would have a material effect on the Company’s financial
statements.
Reclassifications
Certain
amounts in the 2008 financial statements have been reclassified in order for
them to be in conformity with the 2009 presentation.
NOTE
2 – GOING CONCERN
The
accompanying financial statements have been prepared assuming that the Company
will continue as a going concern. The Company has incurred
significant losses and experienced negative cash flow from operations during the
development stage. These conditions raise substantial doubt about the
Company’s ability to continue as a going concern. The financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.
The
Company is in the development stage at September 30, 2009. Successful
completion of the Company’s development program and, ultimately the attainment
of profitable operations is dependent upon future events, including obtaining
adequate financing to fulfill its development activities and achieving a level
of sales adequate to support the Company’s cost structure. However,
there can be no assurances that the Company will be able to secure additional
equity investment or achieve an adequate sales level.
NOTE
3 – OTHER RECEIVABLE
During
the three months ended September 30, 2009, the Company entered into an agreement
and purchased an option to buy convertible notes of a third party company for
€30,000 ($42,768). This option has been terminated and the third
party company has agreed to refund the $42,768.
12
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
4 - INCOME TAXES
Income
tax expense was $0 for the three and nine months ended September 30, 2009 and
for the three months ended September 30, 2008 and for the period from February
11, 2008 (inception) to September 30, 2008.
As of
January 1, 2009, the Company had no unrecognized tax benefits, and accordingly,
we have not recognized interest or penalties during 2009 related to unrecognized
tax benefits. There has been no change in unrecognized tax benefits
during the nine months ended September 30, 2009, and there was no accrual for
uncertain tax positions as of September 30, 2009.
There is
no income tax benefit for the losses for the nine months ended September 30,
2009 and for the period from February 11, 2008 (inception) to September 30,
2008, since management has determined that the realization of the net deferred
tax asset is not assured and has created a valuation allowance for the entire
amount of such benefits.
NOTE
5 – COMMON STOCK
In
February 2008, the Company issued 19,000,000 founders shares at $.001 per share
or $19,000.
In
February 2008, the Company commenced a private placement of up to 7 million
units at a price of $.035 per unit to accredited investors. One unit
consists of one share of the Company’s common stock and two
warrants. Each warrant entitles the holder to purchase one additional
share of common stock at a price of $.04 per share and is exercisable for a
three year period. From February through June 2008, 7,142,858 units
were sold, raising $250,000 in proceeds and resulting in 14,285,716 warrants
being issued.
On May 8,
2008, 500,000 options were exercised, which raised proceeds
$20,000. During the three months ended September 30, 2008, 1,750,000
options were exercised, which raised proceeds of $70,000.
On May
27, 2008, the Company commenced a private placement of up to 6 million units at
a price of $.035 per unit to accredited investors. One unit consists
of one share of the Company’s common stock and one warrant. Ten of these
warrants entitle the holder to purchase one additional share of common stock at
a price of $.75 per share and is exercisable for a three year
period. During the three months ended June 30, 2008, 6,142,858 units
were sold with warrants at a price of $.75 per share, raising $215,000 in
proceeds and resulting in 614,286 warrants being issued. During the
three months ended September 30, 2008 500,000 units were sold with warrants at a
price of $.75, raising $17,500 and resulting in 50,000 warrants being
issued.
On May
31, 2008, the Form D, Notice
of Sale of securities Pursuant to Regulation D, Section 4(6) and/or Uniform Limited Offering
Exemption, was amended to resolve over subscriptions in the private
placements.
During
the three months ended September 30, 2008, the Company sold 2,560 shares, which
raised proceeds of $2,560. The Company filed a registration statement
to register 2,560 shares of the Company, which became effective on September 3,
2008.
During
the three months ended September 30, 2008, 250,000 warrants were exercised,
which raised proceeds of $10,000.
During
the three months ended March 31, 2009, 1 million warrants were exercised, which
raised proceeds of $40,000.
During
the three months ended March 31, 2009, the Company issued 100,000 shares, which
were valued at the fair market value of $200,000 for consulting
services.
During
the three months ended June 30, 2009, the Company sold 400,000 shares, which
raised proceeds of $348,000, net of commissions of $52,000.
13
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
5 – COMMON STOCK (Continued)
During
the three months ended September 30, 2009, 1 million warrants and 1.5 million
options were exercised, which raised proceeds of $100,000. In
addition, the Company sold 100,000 shares, which raised proceeds of $87,000, net
of commissions of $13,000.
NOTE
6 – STOCK OPTIONS AND WARRANTS
During
2008, the Board of Directors (“Board”) of the Company adopted an Equity
Incentive Plan (“Plan”). Under the Plan, the Company is authorized to
grant options to purchase up to 25,000,000 shares of common stock to any
officer, other employee or director of, or any consultant or other independent
contractor who provides services to the Company. The Plan is intended
to permit stock options granted to employees under the Plan to qualify as
incentive stock options under Section 422 of the Internal Revenue Code of 1986,
as amended (“Incentive Stock Options”). All options granted under the
Plan, which are not intended to qualify as Incentive Stock Options are deemed to
be non-qualified options (“Non-Statutory Stock Options”). As of
September 30, 2009, 9,875,000 options have been issued and are unexercised, and
10,375,000 options that are available to be issued under the Plan. Of
the 9,875,000 options that have been issued and are unexercised, 1,750,000
options were granted to employees and 8,125,000 options were granted to non
employees.
The Plan
is administered by the Board, which determines the persons to whom awards will
be granted, the number of awards to be granted and the specific terms of each
grant, including the vesting thereof, subject to the terms of the
Plan.
In
connection with Incentive Stock Options, the exercise price of each option may
not be less than 100% of the fair market value of the common stock on the date
of the grant (or 110% of the fair market value in the case of a grantee holding
more than 10% of the outstanding stock of the Company).
The
Company uses the Black-Scholes option pricing model to calculate the grant-date
fair value of the options, with the following assumptions: no dividend yield,
expected volatility of 51.8%, risk free interest rate of between 2.5% and 3.7%
and expected option life of 5 years. For the nine months ended
September 30, 2009 and for the period from February 11, 2008 (Date of Inception)
through June 30, 2008, the Company expensed $0 and $404,292 relative to employee
options granted. As of September 30, 2009, there was no unrecognized
compensation expense related to non-vested market-based share
awards.
During
2008, the Company issued the Secretary of the Company 500,000 options, which
were valued at $8,825 and expensed immediately. The Company uses the
Black-Scholes option pricing model to calculate the grant-date fair value of the
options, with the following assumptions: no dividend yield, expected volatility
of 51.8%, risk free interest rate of 2.5% and expected option life of 5
years. The options expire five years from the date of
issuance.
During
2008, the Company entered into an employment agreement with its President and
Chief Executive Officer, whereby, the President and Chief Executive
Officer was issued 1,000,000 options, which were valued at $71,871 and expensed
immediately. The Company uses the Black-Scholes option pricing model
to calculate the grant-date fair value of the options, with the following
assumptions: no dividend yield, expected volatility of 51.8%, risk free interest
rate of 3.3% and expected option life of 5 years. The options expire
five years from the date of issuance.
During
2008, the Company entered into an employment agreement with its Director of
Corporate Development whereby, the Director of Corporate Development was issued
2,750,000 options, which were valued at $197,645 and expensed
immediately. The Company uses the Black-Scholes option pricing model
to calculate the grant-date fair value of the options, with the following
assumptions: no dividend yield, expected volatility of 51.8%, risk free interest
rate of 3.3% and expected option life of 5 years. The options expire
five years from the date of issuance.
14
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
6 – STOCK OPTIONS AND WARRANTS (Continued)
During
2008, the Company entered into an agreement with a member of the Company’s Board
of Directors whereby, the member of the Board of Directors was issued 1,250,000
options, which were valued at $89,838 and expensed immediately. The
Company uses the Black-Scholes option pricing model to calculate the grant-date
fair value of the options, with the following assumptions: no dividend yield,
expected volatility of 51.8%, risk free interest rate of 3.3% and expected
option life of 5 years. The options expire five years from the date
of issuance.
On June
23, 2008, 500,000 options were issued to a member of the Board of Directors,
which were valued at $36,113 and expensed immediately. The Company
uses the Black-Scholes option pricing model to calculate the grant-date fair
value of the options, with the following assumptions: no dividend yield,
expected volatility of 51.8%, risk free interest rate of 3.7% and expected
option life of 5 years. The options expire five years from the date
of issuance.
A summary
of incentive stock option transactions for employees since December 31, 2008 is
as follows:
Weighted
Average
|
||||||||||||
Option
|
Exercise
|
Exercise
|
||||||||||
Shares
|
Price
|
Price
|
||||||||||
Outstanding,
December 31, 2008
|
4,250,000 | $ | 0.04 | $ | 0.04 | |||||||
Granted
|
- | - | - | |||||||||
Exercised
|
(2,500,000 | ) | 0.04 | 0.04 | ||||||||
Expired
|
- | - | - | |||||||||
Outstanding,
September 30, 2009
|
1,750,000 | $ | 0.04 | $ | 0.04 | |||||||
Exercisable,
September 30, 2009
|
1,750,000 | $ | 0.04 | $ | 0.04 | |||||||
Weighted
Average Remaining Life,
|
||||||||||||
Exercisable,
September 30, 2009 (years)
|
3.6 |
The
Company issued 14,950,002 warrants as part of the units included in the private
placements, which expire three years from the date of issuance.
The
Company issued non-statutory stock options to non-employees. The
Company in 2008 used the Black-Scholes option pricing model to calculate the
grant-date fair value of the options, with the following assumptions: no
dividend yield, expected volatility of 51.8%, risk free interest rate between
2.5% and 3.7%, and expected option life of 5 years. The options
expire five years from the date of issuance.
On August
18, 2009, 100,000 options were issued to a consultant, which were valued at
$30,689. Another consultant also received 25,000 options on August
18, 2009, which were valued at $7,672. The Company uses the
Black-Scholes option pricing model to calculate the grant-date fair value of the
options, with the following assumptions: no dividend yield, expected volatility
of 58.3%, risk free interest rate of 2.4% and expected option life of 5
years. The options expire five years from the date of
issuance. Options granted under the agreements are expensed when the
related service or product is provided.
For the
nine months ended September 30, 2009 and for the period from February 11, 2008
(Date of Inception) to September 30, 2008, the Company expensed $37,879 and
$97,101 relative to 8,625,000 non-employee options granted. As of
September 30, 2009, there was $38,624 of unrecognized expense related to options
of non-employees which will be recognized over the terms of the agreements
through December 31, 2010.
15
Moggle,
Inc.
(A
Development Stage Company)
Notes to
Financial Statements
NOTE
6 – STOCK OPTIONS AND WARRANTS (Continued)
The
following table summarizes non-employee stock option/warrant activity of the
Company since December 31, 2008:
Weighted
Average
|
||||||||||||
Option/Warrant
|
Exercise
|
Exercise
|
||||||||||
Shares
|
Price
|
Price
|
||||||||||
Outstanding,
December 31, 2008
|
22,700,002 | $0.04 to $.75 | $0.04 to $.75 | |||||||||
Granted
|
125,000 | $2.30 | $2.30 | |||||||||
Exercised
|
(1,000,000 | ) | $0.04 | $0.04 | ||||||||
Expired
|
- | - | - | |||||||||
Outstanding,
September 30, 2009
|
21,825,002 | $0.04 to $2.30 | $ | 0.08 | ||||||||
Exercisable,
September 30, 2009
|
21,825,002 | $0.04 to $2.30 | $ | 0.08 | ||||||||
Weighted
Average Remaining Life,
|
||||||||||||
Exercisable,
September 30, 2009 (years)
|
2.2 |
NOTE
7 – OPERATING LEASES
For the
three and nine months ended September 30, 2009 total rent expense under leases
amounted to $8,748 and $17,233. For the three months ended September
30, 2008 and for the period from February 11, 2008 (inception) through September
30, 2008 total rent expense under leases amounted to $0. At September
30, 2009, the Company was obligated under various non-cancelable operating lease
arrangements for offices as follows:
2009
|
$ | 8,385 | ||
2010
|
33,540 | |||
2011
|
11,180 | |||
$ | 53,105 |
NOTE
8 – RELATED PARTY TRANSACTIONS
From
inception, the Company has utilized offices leased by affiliates of certain of
the Company’s board members without charge.
During
the nine months ended September 30, 2009 and for the period from February 11,
2008 (inception) to September 30, 2008, the manager of corporate development of
the Company advanced expenses on behalf of the Company in connection with
research of the Company’s business plans and the implementation of the Company’s
business plans. Expenses totaling $105,313 were incurred and $100,313
was reimbursed during the nine months ended September 30,
2009. Expenses totaling $60,427 were incurred and reimbursed during
the period from February 11, 2008 (inception) through September 30,
2008.
16
NOTE
9 – SUBSEQUENT EVENTS
On
October 9, 2009, the Company was listed on the First
Quotation Board of the Frankfurt Stock Exchange. As a result the
Company was required to issue 1,080,427 shares of common stock under a
consulting agreement. These shares were valued at the fair market
value of $1,080,427.
On
October 22, 2009, an investor exercised 1,000,000 options which raised proceeds
of $40,000.
On
October 21, 2009, the Company sold 100,000 shares to an investor, which raised
proceeds of $100,000.
The
Company has evaluated subsequent events through November 16, 2009, which is the
date the financial statements were issued.
17
Overview
We were
incorporated in Delaware in February 2008. We are a development stage company
and have had limited business operations. For the period from inception through
September 30, 2009, we have concentrated our efforts on developing a business
plan which is designed to allow us to create our massive multiplayer online
gaming platform (the “Platform”) and massive multiplayer online games (“MMOGs”)
for use on our Platform. Those activities included, but were not limited to,
securing initial capital in order to fund the development of a demonstration
model for portions of the Platform and working capital, securing a board of
directors, management personnel and consultants who we believe will assist us in
developing the Platform and meet our business goals, conducting market research
regarding the MMOG industry and our Platform and planned MMOGs, and other
pre-marketing activities. In May 2009 we entered into an agreement with FX Labs
to commence the development of our Platform. We are currently developing, in
conjunction with FX Labs, the first phase of the Platform, the Game
Development Layer.
Results
of Operations
Comparison
of the Three Month Periods Ended September 30, 2009 and 2008
The
following discussion analyzes our results of operations for the three months
ended September 30, 2009 and 2008. The following information should be
considered together with our financial statements for such period and the
accompanying notes thereto.
Net
Loss for Three Months Ended September 30, 2009 and 2008
We
incurred a net loss of $222,914 for the three months ended September 30, 2009,
an increase of $42,383 from a net loss of $180,531 for the three months ended
September 30, 2008 on zero net revenue for both three month
periods. The following is a summary of the components of such
losses:
18
Three
Months
|
Three
Months
|
|||||||
Ended
|
Ended
|
|||||||
September
30,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
Revenues
|
$ | - | $ | - | ||||
General
and administrative
|
33,374 | 13,315 | ||||||
Consulting
|
48,009 | 21,433 | ||||||
Payroll
|
- | - | ||||||
Professional
fees
|
28,754 | 57,783 | ||||||
Research
and development
|
62,024 | 5,649 | ||||||
Travel
|
50,754 | 82,351 | ||||||
Interest
income
|
(1 | ) | - | |||||
NET
LOSS
|
$ | 222,914 | $ | 180,531 | ||||
Basic
and Diluted Net Loss Per Share
|
$ | (0.01 | ) | $ | 0.01 | |||
Basic
and Diluted Weighted Average
|
||||||||
Outstanding
Shares
|
38,188,276 | 33,619,476 | ||||||
Share
Based Compensation
|
$ | 14,739 | $ | 11,676 |
Lack of Revenue:
As is common with a company in the development stage, the Company had
no revenue for the three months ended September 30, 2009 and
2008. During such time we devoted our efforts to formalizing our
business plan and raising initial capital to commence our operations and the
commencement of the development of the Platform..
Expenses:
The following amounts represent the most significant
components of expenses for the three months ended September 30, 2009 and
2008:
a) General
and Administrative expenses: For the three months ended September 30, 2009
general and administrative expenses were $33,374, an increase of $20,059 from
$13,315 for the three months ended September 30, 2008. The increase
resulted from office expenses incurred in establishing the new office increased
by approximately $16,000, video and logo animation expenses increased by
approximately $2,000 and filing fees increased by approximately
$2,000.
b)
Consulting Expense: For the three months ended September 30, 2009, consulting
expenses were $48,009, an increase of $26,576 from $21,433 for the three months
ended September 30, 2008. This increase resulted from various
agreements related to the Company financing activities.
c)
Professional Fees: During the three months ended September 30, 2009, the Company
incurred $28,754 of professional fees as compared to $57,783 for the three
months ended September 30, 2008, a decrease of $29,029. The
professional fees were for counsel, accounting, and other professional fees
in connection with legal, accounting and other professional services with
respect to the Company’s activities including the preparation and filing by the
Company of a Registration Statement under the Securities Act of 1933, as
amended, related to certain of its securities.
d) Research
and Development: During the three months ended September 30, 2009,
the Company incurred $62,024 of research and development expenses as compared to
$5,649 for the three months ended September 30, 2008, an increase of
$56,375. The increase was the result of the Company continuing
development on its MMOG platform.
19
e)
Travel: For the three months ended September 30, 2009 travel expenses were
$50,754, a decrease of $31,597 from $82,351 for the three months ended September
30, 2008. The decrease related to the Company’s conservation of cash
efforts.
Comparison
of the Nine Month Period Ended September 30, 2009 and the Period from February
11, 2008 (inception) to September 30, 2008
The
following discussion analyzes our results of operations for the nine months
ended September 30, 2009 and for the period from February 11, 2008 (inception)
to September 30, 2008. The following information should be considered together
with our financial statements for such period and the accompanying notes
thereto.
Net
Loss for Nine Months Ended September 30, 2009 and for the Period from February
11, 2008 (inception) to September 30, 2008
We
incurred a net loss of $857,572 for the nine months ended September 30, 2009, an
increase of $30,966 from a net loss of $826,606 for the period from February 11,
2008 (inception) to September 30, 2008 on zero net revenue for both
periods. The following is a summary of the components of such
losses:
20
Nine
Months
|
From
Inception
|
|||||||
Ended
|
February
11, 2008
|
|||||||
September
30,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
Revenues
|
$ | - | $ | - | ||||
General
and administrative
|
74,335 | 43,234 | ||||||
Consulting
|
358,919 | 126,858 | ||||||
Payroll
|
- | 404,292 | ||||||
Professional
fees
|
117,239 | 121,783 | ||||||
Research
and development
|
92,024 | 10,699 | ||||||
Travel
|
215,497 | 119,740 | ||||||
Interest
income
|
(442 | ) | - | |||||
NET
LOSS
|
$ | 857,572 | $ | 826,606 | ||||
Basic
and Diluted Net Loss Per Share
|
$ | (0.02 | ) | $ | (0.03 | ) | ||
Basic
and Diluted Weighted Average
|
||||||||
Outstanding
Shares
|
36,999,387 | 27,620,943 | ||||||
Share
Based Compensation
|
$ | 237,879 | $ | 501,393 |
Lack of Revenue:
As is common with a company in the development stage, the Company had
no revenue for the nine months ended September 30, 2009 and for the period from
February 11, 2008 (inception) to September 30, 2008. During such time
we devoted our efforts to formalizing our business plan and raising initial
capital to commence our operations.
Expenses:
The following amounts represent the most significant
components of expenses for the nine months ended September 30, 2009 and for the
period from February 11, 2008 (inception) to September 30, 2008:
a) General
and Administrative expenses: For the nine months ended September 30, 2009
general and administrative expenses were $74,335, an increase of $31,101 from
$43,234 for the period from February 11, 2008 (inception) to September 30,
2008.
b)
Consulting Expense: For the nine months ended September 30, 2009, consulting
expenses were $358,919, an increase of $232,061 from $126,858 for the period
from February 11, 2008 (inception) through September 30, 2008. This
increase resulted primarily from the issuance of common stock to a consultant at
a fair market value of $200,000 and various agreements related to the Company
financing activities.
21
c) Payroll
Expenses: During the nine months ended September 30, 2009 the Company incurred
no compensation expenses as compared to $404,292 for the period from February
11, 2008 (inception) through September 30, 2008, a decrease of
$404,292. The decrease resulted from the fair market value of option
grants for options to purchase shares of the Company’s common stock for the
period from February 11, 2008 (inception) through September 30, 2008. The Black
Scholes option pricing model was used to calculate the fair value of the options
granted.
d)
Professional Fees: During the nine months ended September 30, 2009, the Company
incurred $117,239 of professional fees as compared to $121,783 for the period
from February 11, 2008 (inception) through September 30, 2008, a decrease of
$4,544. The professional fees were for counsel, accounting, and
other professional fees in connection with legal, accounting and other
professional services with respect to the Company’s activities including the
preparation and filing by the Company of a Registration Statement under the
Securities Act of 1933, as amended, related to certain of its
securities.
e) Research
and Development: During the nine months ended September 30, 2009, the
Company incurred $92,024 of research and development expenses as compared to
$10,699 for the period from February 11, 2008 (inception) through September 30,
2008, an increase of $81,325. The increase was the result of the
Company beginning development on its MMOG platform.
f)
Travel: For the nine months ended September 30, 2009 travel expenses were
$215,497, an increase of $95,757 from $119,740 for the period from February 11,
2008 (inception) through September 30, 2008. The increase related to
expenses associated with corporate development and raising capital for the
Company.
22
Liquidity
and Capital Resources
We had
cash on hand of $67,900 as of September 30, 2009 and $35,726 as of November 16,
2009. Since we have not realized any revenues, these funds were
generated through the sale of stock to our founders and initial investors. Since
our inception, we have been operating the Company in a minimalistic manner due
to limited cash resources. Rather than fully implementing our business plan, we
have utilized funds to research and develop our business plan and begin creating
a demonstration model showing a small portion of what our Platform will be
designed to accomplish. In May 2009 we entered into an agreement with FXLabs to
assist us in the construction of the first phase of the Platform. Through
October 31, 2009 we have paid FXLabs an aggregated of $92,024 in consulting fees
in connection with such work. We have not paid any salaries to management and
have utilized offshore programmers on a work for hire basis to
assist in developing the demonstration model. The Company’s existing cash on
hand will not be sufficient for the Company to complete its current business
plans. Continuation of the Company as a going concern is dependent upon
obtaining the additional working capital necessary to develop our Platform and
MMOGs. Management’s principal strategy to accomplish that task is through the
future sale of equity in the Company. The Company initially intended
to rely on proceeds from the public sale of 12,000,000 shares of its common
stock at a price of $1.00 per share pursuant to a Registration Statement, which
was originally filed with the Securities and Exchange Commission (the
"Commission") in July 2008, to raise the required working capital ( the "2008
Registration Statement"). However the Company raised only $2,560 under the 2008
Registration Statement through the sale of 2,560 shares of common
stock. In October 2008, the Company withdrew the remaining 11,997,440
shares of common stock from registration under the 2008 Registration Statement.
In August 2009 the Company filed a new Registration Statement with the Commision
with respect to the public sale of an additional 12,000,000 shares of its Common
Stock at a price of $1.00 per shares (the "2009 Registration Statement") , The
2009 Registration Statement was declared effective on October 8,
2009. The Company now intends to primarily rely on the sale of Shares under the
2009 Registration Statement in order to fund its plans and, if
unsuccessful in selling all of the Shares, on the possible sale of
equity to institutional and accredited investors outside of the United States,
the possible exercise of outstanding options and warrants, through debt
financing and/or through a future public and/or
private offerings of our securities. There is no assurance that the
Company will raise sufficient capital in order to meet its goals of completing
the development of the Platform and the Company’s MMOGs, and implement a sales
and marketing effort to introduce the Platform, the Company’s MMOGs and game
development services to the online gaming industry. As of November 16, 2009 the
Company has generated gross proceeds of $100,000 from the
sale of 100,000 common shares under the 2009 Registration
Statement,
Even if
we are successful in raising sufficient capital in order to complete the
development of the Platform and the Company’s MMOGs, our ability to continue in
business as a viable going concern can only be achieved when our
revenues reach a level that sustains our business operations. If we are
successful in raising a minimum of $10,000,000 by December 31, 2009, we project
that our Platform and MMOG’s will not be ready for full scale introduction to
the marketplace until between 2010 and 2011. Accordingly we do not project that
significant revenue will be developed until 2010 at the earliest. While it is
impossible to predict the amount of revenues, if any, that we may receive from
our Platform, MMOGs and game development services, we presently believe , based
solely on our internal projections, that we will generate revenues sufficient to
fund our planned business operations if the Platform and MMOGs are actually
developed in accordance with our plans. However there can be no assurance that
our belief will be realized. There can be no assurance that we will raise
sufficient proceeds, or any proceeds, for us to implement fully our proposed
business plan to aggressively develop, complete, and market the Platform, our
MMOGs and our game development services. Moreover there can be no
assurance that even if our Platform and MMOGs are developed, that we will
generate revenues sufficient to fund our operations. In either such
situation, we may not be able to continue our operations and our business might
fail, and you may lose your entire investment. Based on our current
projections, we believe that should we raise a minimum of $10,000,000, of
which there can be no assurance, such proceeds will be sufficient for us to
continue our planned operations throughout 2010.
During
the remaining months of 2009, our ability to execute on our current plan of
operations is dependent on raising proceeds from the sale of equity capital. In
the event that we are unsuccessful in these efforts we will utilize our cash to
attempt to complete a limited demonstration model of our Platform. We will not
be able to attempt the commercial development of the Platform or MMOGs. In
such event we will attempt to seek out alternative forms of financing
and/or attempt to enter into joint ventures or partnerships in order to raise
sufficient funds to attempt to execute on our business plans to develop the
Platform and multiple MMOGs.
23
In the
event that we are successful in raising between $1,000,000 and
$5,000,000 in capital, our plan of operations will change to focus on the
development of one or possibly two MMOGs, instead of attempting to develop the
Platform. We will significantly reduce our hiring plans by seeking
to hire only a small number of key individuals and rely significantly
on outsourced foreign labor. We believe that such proceeds will allow us to
continue operations through 2009 and we will be required to generate
revenues in excess of cash expenses in 2010 in order to continue operations. We
will attempt to raise additional funds in 2010 in the event that our cash flow
requirements are not satisfied by revenues. We also will look to raise
additional funds in order to allow us to commence development of the
Platform.
In the
event that we are successful in selling $5,000,000 but less than $10,000,000 in
equity capital, we will scale back our current hiring plans in 2009 and
2010 but will proceed as planned with the development of a Platform. As a result
of reduced funding a smaller number of games will be attempted to be produced
and marketing will be delayed. It is anticipated that this lower level of
funding will allow the Company to operate, based on its current plan of
operations, through 2009 without the need to generate revenues or seek out
additional funding. However we anticipate that due to the reduction of net
proceeds available to us in such event, we will experience
a delay in introduction of the Platform until 2011 or possibly
2012. Therefore at such time additional funding will be needed if revenues from
MMOGs are not sufficient to meet our cash flow needs and marketing
plans.
The
foregoing use of proceeds and project implementation projections were
prepared by us in good faith based upon assumptions that we believe to be
reasonable. No assurance can be given, however, regarding the attainability of
the projections or the reliability of the assumptions on which they are based.
The projections are subject to the uncertainties inherent in any attempt to
predict the results of our operations, especially where new products and
services are involved. Certain of the assumptions used will inevitably not
materialize and unanticipated events will occur. Therefore, the actual results
of operations are likely to vary from the projections and such variations may be
material and adverse to the Company. Therefore the projections are included
solely to give prospective investors information concerning the Company’s
estimates of future operating results based on our assumptions and no assurance
can be given that such results will be achieved. The Company reserves the right
to conduct its business in a manner different from that set forth in the
assumptions as changing circumstances may require. Moreover due to
changes in technology, new product announcements, competitive pressures, system
design and/or other specifications we may be required to change the current
plans for our Platform and MMOGs. Therefore, we cannot provide any assurances
that the Platform and MMOGs can be completed within our projections. In case of
budget over-runs and additional expansions, we may choose to finance such
capital expenditures through the issuance of additional equity or debt
securities, by obtaining a credit facility or by some other financing mechanism.
If we choose to seek financing for such expenditures, we cannot provide any
assurances that such financing will be available on terms reasonably acceptable
to us or at all.
24
The
following summarizes our cash flows for the nine months ended September 30, 2009
and for the period from February 11, 2008 (inception) through September 30,
2008:
Cash
flows from Operating Activities:
Nine
Months
|
From
Inception
|
|||||||
Ended
|
February
11, 2008
|
|||||||
September
30,
|
September
30,
|
|||||||
2009
|
2008
|
|||||||
Net
loss
|
$ | (857,572 | ) | $ | (826,606 | ) | ||
Cash
flows from Operating Activities
|
||||||||
Adjustments
to reconcile net loss to net cash
|
||||||||
used
in operating activities
|
||||||||
Compensation
expense of stock and stock options
|
237,879 | 501,393 | ||||||
Depreciation
|
837 | 419 | ||||||
Other
receivable
|
(42,768 | ) | - | |||||
Deposits
|
(2,667 | ) | - | |||||
Accounts
payable
|
28,832 | - | ||||||
Net
cash used in operating activities
|
(635,459 | ) | (324,794 | ) | ||||
Cash
flows from Investing Activities
|
||||||||
Purchase
of Equipment
|
- | (5,582 | ) | |||||
Net
cash used in investing activities
|
- | (5,582 | ) | |||||
Cash
flows from Financing Activities
|
||||||||
Proceeds
from issuance of common stock
|
500,000 | 504,060 | ||||||
Proceeds
from exercise of options
|
100,000 | 90,000 | ||||||
Proceeds
from exercise of warrants
|
40,000 | 10,000 | ||||||
Stock
issuance costs
|
(65,000 | ) | - | |||||
Net
cash provided by financing activities
|
575,000 | 604,060 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
$ | (60,459 | ) | $ | 273,684 |
On March
3, 2008, the Company adopted an equity incentive plan which authorized the
issuance of stock options to officers, directors, employees and consultants
of the Company. The total number of shares of common stock reserved for issuance
under the plan is 25,000,000 shares subject to adjustment in the event of stock
split, dividend, recapitalization or other similar capital change. At September
30, 2009 options to purchase 10,375,000 shares of common stock were
outstanding under the 2008 plan.
25
The Plan
is administered by the Board of Director’s, which selects the eligible persons
to whom options are awarded, determines the number of shares subject to each
option, the exercise price and the period during which options are exercisable.
Each option granted under the Plan is evidenced by a written agreement by the
Company and the grantee. Grants may be issued to employees (including officers)
and directors of the Company as well as to certain consultants and
advisors.
The
exercise price for options granted under the plan is required to be no less than
the fair market value of the common stock on the date the option is granted,
except that options granted to 10% stockholders, are required to have an
exercise price of not less than 110% of the fair market value of the Common
Stock at the date of grant. Incentive stock options granted have a maximum term
of ten years.
For the
nine months ended September 30, 2009, options to purchase 125,000 shares of the
Company’s common stock were granted. The Black Scholes option pricing model was
used to calculate the fair value of the options granted. For the nine months
ended September 30, 2009, the Company recognized $3,487 of compensation expense
relative to the options issued during the year and $34,392 for previously issued
options for a total of $37,879 for the nine months ended September 30,
2009. During the period from inception through September 30, 2008 the
Company recognized compensation expense of $501,393 related to the stock
options. The following assumptions were used in the fair value
calculations:
Risk free
rate – 2.4% to 3.7%
Expected
term – 5 years
Expected
volatility of stock – 51.8 to 58.3%
Expected
dividend yield – 0%.
The
following table summarizes the information with respect to options to purchase
12,250,000 shares of Common Stock which are currently outstanding and
exercisable under the Company’s equity incentive plan:
Exercise
|
Options
|
Remaining
|
||
Price
|
Outstanding
|
Life
|
||
$0.04
|
9,500,000
|
Five
(5) years
|
||
$0.75
|
250,000
|
Five
(5) years
|
||
$2.30
|
125,000
|
Five
(5) years
|
Related
Party Transactions
From
inception through September 30, 2009, the Company has utilized offices leased by
affiliates of certain of the Company’s board members without charge. There are
no commitments for any operating or capital leases for executive or corporate
offices.
During
the nine months ended September 30, 2009 and for the period from February 11,
2008 (inception) to September 30, 2008, the manager of corporate development of
the Company advanced expenses on behalf of the Company in connection with
research of the Company’s business plans and the implementation of the Company’s
business plans. For the nine months ended September 30, 2009 these
expenses totaled $105,313, of which $100,313 was reimbursed. For the
period from February 11, 2008 (inception) to September 30, 2008, these expenses
totaled $60,247 and all of the expenses were
reimbursed.
26
3D
Financial Corp Limited (“3D”), the Company’s largest shareholder is owned by
Alfredo Villa, the Company’s President, Chief Executive Officer and
Director and Peter Pelullo, the Company’s .manager of corporate development. 3D
purchased 19,000,000 shares of the Company’s common stock for $19,000 as the
Company’s initial founder. Messrs. Pelullo and Villa also each
individually purchased for $70,000, 2,000,000 shares of Common Stock
and warrants to purchase an additional 2,100,000 shares of Common
Stock.
During
the nine months ended September 30, 2009, the manager of corporate development
exercised 2.5 million options and 1 million warrants to purchase 3,500,000
shares for a total of $140,000. Previously, officers and directors of
the Company exercised an aggregate of 250,000 warrants and 2,250,000 options
generating proceeds of $100,000 for the Company.
Contractual
Obligations
The
Company entered into an employment agreement with Alfredo Villa, its President
and Chief Executive Officer. The agreement expires in 2011. The agreement calls
for a base salary of $200,000 per year payable at such time when the Company
receives a minimum in $5,000,000 in equity investments.
The
Company has also entered into an employment agreement with Ernest Cimadamore,
its Secretary and Chief Financial Officer. The agreement expires in 2011. The
agreement calls for a base salary of $75,000 per year payable at such time when
the Company receives a minimum in $5,000,000 in equity investments.
In
addition the Company has entered into an employment agreement with Peter
Pelullo, its director of Corporate Development. The agreement expires in 2011.
The agreement calls for a base salary of $180,000 per year payable at such time
when the Company receives a minimum in $5,000,000 in equity
investments.
The
Company has also entered into a number of consulting agreements pursuant to
which the Company has issued an aggregate of 14,625,000 options. Under such
consulting agreements the Company is not obligated to make any monetary
payments, other than for reimbursement of expenses, to such consultants. One of
such agreements is with Jo Webber the Chairman of the Board of Directors of the
Company.
Additional
terms regarding the foregoing agreements with the Company’s officers and
directors is set forth in the Executive and Directors Compensation section of
the Company’s Annual Report on Form 10K for the period from February 11, 2008
(inception) to December 31, 2008.
Off-Balance
Sheet Arrangements
We have
no significant off-balance sheet arrangements that have or are reasonably likely
to have a current or future effect on our financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures that is material to stockholders.
27
Critical
Accounting Policies
Our
financial statements are impacted by the accounting policies used and the
estimates and assumptions made by management during their preparation. A
complete summary of these policies is included in note 2 of the notes to our
financial statements. We have identified below the accounting policies that are
of particular importance in the presentation of our financial position, results
of operations and cash flows and which require the application of significant
judgment by management.
Stock-based
Compensation
We have
adopted the fair value recognition provisions of Statement of Financial
Accounting Standard 123(R) “ Share-Based Payment” (“SFAS
123(R)”). In addition, the Securities and Exchange Commission issued Staff
Accounting Bulletin No. 107 “ Share-Based Payment ” (“SAB
107”) in March, 2005, which provides supplemental SFAS 123(R) application
guidance based on the views of the SEC. Under SFAS 123(R), compensation
cost recognized includes compensation cost for all share-based payments granted
beginning January 1, 2006, based on the grant date fair value estimated in
accordance with the provisions of SFAS 123(R).
We have
used the Black-Scholes option-pricing model to estimate the
option fair values. The option-pricing model requires a number of assumptions,
of which the most significant are, expected stock price volatility, the expected
pre-vesting forfeiture rate and the expected option term (the amount of time
from the grant date until the options are exercised or expire).
Compensation
expense for unvested options granted to non-employees in previous periods is
being amortized over the vesting period of the options.
Recently
Issued Accounting Pronouncements:
Refer to
Note 1 of the Financial Statements.
Income
Taxes:
Income
tax expense for the six months ended September 30, 2009 and for the period from
February 11, 2008 (inception) to September 30, 2008 was $0.
As of
January 1, 2009, we had no unrecognized tax benefits, and accordingly, we have
not recognized interest or penalties during 2009 related to unrecognized
benefits. There has been no change in unrecognized tax benefits
during the nine months ended September 30, 2009, and there was no accrual for
uncertain tax positions as of September 30, 2009.
There is
no income tax benefit for the losses for the nine months ended September 30,
2009 and for the period from February 11, 2008 (inception) to September 30,
2008, since management has determined that the realization of the net deferred
tax asset is not assured and has created a valuation allowance for the entire
amount of such benefits.
28
We are a
smaller reporting company as defined by Rule 12b-2 of the Securities Exchange
Act of 1934 and are not required to provide the information under this
item.
Item 4.
Controls and procedures
The
Company has not generated any revenues as of the date of this Report and has
concentrated its efforts on raising capital necessary to attempt to fulfill its
business plans. During the period from inception through September 30,
2009, the Company’s financial information was maintained by its Chief Financial
Officer Ernest Cimadamore and over seen by the Company’s Chief Executive Officer
Alfredo Villa. The Company believes that it maintained disclosure controls and
procedures that were designed to ensure that information required to be
disclosed in the Company's Exchange Act reports is recorded, processed,
summarized and reported within the time periods specified in the SEC's rules and
forms, and that such information was accumulated and communicated to the
Company's management, including its Chief Executive Officer and Chief Financial
Officer, as appropriate, to allow timely decisions regarding required disclosure
based closely on the definition of "disclosure controls and procedures" in Rule
13a-15(e) and 15d-15(e). Under the supervision and with the participation of our
management, including the Chief Executive Officer and Chief Financial Officer,
we have evaluated the effectiveness of our disclosure controls and procedures as
required by Exchange Act Rule 13a-15 (b) and 15d-15(b) as of the end of the
period covered by this report. Based on that evaluation, the Chief Executive
Officer and Chief Financial Officer have concluded that these disclosure
controls and procedures are effective as of the end of the period covered by
this report..
There
have been no changes in the Company's internal controls or in other factors that
have materially affected or are reasonably likely to materially affect
our internal controls over financial reporting during the
quarter covered by this Report.
PART
II
OTHER
INFORMATION
Item
1. Legal Proceedings.
We are
not a party to any pending legal proceedings, nor are we
aware of any governmental authority contemplating any legal proceeding against
us.
On July
30, 2009 the Company issued 1,000,000 unregistered restricted shares of its
common stock to one person upon the exercise of previously issued warrants. The
Company received an aggregate of $40,000 in proceeds from such warrant exercise,
which proceeds were utilized by the Company for working capital
purposes.
On August
25, 2009 the Company issued 1,000,000 unregistered restricted shares of its
common stock to one person upon the exercise of previously issued options. The
Company received an aggregate of $40,000 in proceeds from such option exercise,
which proceeds were utilized by the Company for working capital
purposes.
On
September 1, 2009 the Company issued 500,000 unregistered restricted shares of
its common stock to one person upon the exercise of previously issued options.
The Company received an aggregate of $20,000 in proceeds from
such option exercise, which proceeds were utilized by the Company for
working capital purposes.
On
September 21, 2009 the Company issued 100,000 unregistered restricted shares of
common stock at a price of $1.00 per share from one non U.S person. The shares
were issued in reliance upon Regulation S promulgated under the Securities Act
of 1933 as amended (the “Act”) and/ or other applicable exemptions from the
registration provisions of the Act. After the payment of applicable fees, the
Company realized net proceeds of $87,000 from such sale and such proceeds were
added to the general working capital of the Company.
29
On
October 9, 2009 the Company issued 1,080,427 unregistered restricted shares of
common stock to a foreign consultant in exchange for services rendered by such
consultant pursuant to an agreement entered into during the three months ended
September 30, 2009 . The shares. were valued at the fair market value
of $1,080,427.
On
October 22, 2009 the Company issued 1,000,000 unregistered restricted shares of
its common stock to one person upon the exercise of previously issued options.
The Company received an aggregate of $40,000 in proceeds from
such option exercise, which proceeds were utilized by the
Company
With
respect to the unregistered sales made, the Company relied on Regulation S
promulgated under the Act, Section 4(2) of the Act, Section
4(2) of the Act and/or other applicable exemptions under the Act. No
advertising or general solicitation was employed in offering the securities. The
securities were issued to sophisticated, accredited investors, one of whom was
existing security holder of the Company, and each purchaser was provided with
access
to all of the current public information available on the Company.
Appropriate legends were placed on certificates for such
shares prohibiting the sale or
distribution of such securities without
registration under the Securities Act or an applicable exemption
therefrom.
On
October 21, 1009 the Company issued 100,000 free trading shares of its common
stock to one foreign entity pursuant to a subscription agreement under the
Company's 2009 Registration Statement. The Company
generated net proceeds of $100,000 from the sale of such shares which
were utilized by the Company for working capital purposes. No commissions or
finders fees were paid in connection with the sale of such shares The 2009
Registration Statement (Registration No. 333- 161457) was
declared effective on October 8, 2009 and registered for sale 12,000,000 shares
of the Company's common stock. The offering of shares under the 2009
Registration Statement commenced during the week of October 12, 2009.
No underwriter was retained by the Company in connection with sales under the
2009 Registration Statement.. The offering of shares under the 2009 Registration
Statement is continuing. The Company estimated that total expenses, in addition
to the payment of up to 13% commissions or finders' fees on the sale of shares,
of $85,000 will be incurred in connection with the 2009 Registration Statement,
including legal fees , accounting fees , printing costs, registration fees,
filing fees and miscellaneous expenses.
Item
5. Other Information.
On
October 9, 2009, the Company was listed on the First Quotation Board of the
Frankfurt Stock Exchange.
Item
6. Exhibits
Exhibit
|
Identification
of Exhibit
|
No.
|
|
31.1
|
Rule
13a-14(a) Certification of Alfredo Villa, President and Principal
Executive Officer
|
31.2
|
Rule
13a-14(a) Certification of Ernest Cimadamore, Secretary and Principal
Financial Officer
|
32.1
|
Certification
Pursuant to 18 U.S.C. Section 1350 of Alfredo Villa.
|
32.2
|
Certification
Pursuant to 18 U.S.C. Section 1350 of Ernest
Cimadamore.
|
30
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
Moggle,
Inc.
DATE:
November 16 , 2009
By:
|
/s/ Alfredo Villa | |
Alfredo
Villa, President
|
||
and
Principal
Executive Financial Officer
|
||
By:
|
/s/
Ernest Cimadamore
|
|
Ernest
Cimadamore, Secretary,
|
||
and
Principal
Financial Officer
|
31