WEARABLE HEALTH SOLUTIONS, INC. - Quarter Report: 2010 September (Form 10-Q)
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the quarterly period ended September 30, 2010
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
For
the transition period from ______to______
MEDICAL
ALARM CONCEPTS HOLDING, INC.
(Exact
name of registrant as specified in its Charter)
NEVADA
|
333-153290
|
26-3534190
|
||
(State or other jurisdiction of
|
(Commission File No.)
|
(I.R.S. Employee Identification No.)
|
||
incorporation or organization)
|
5215-C
Militia Hill Road, Plymouth Meeting, PA 19462
(Address
of Principal Executive Offices)
(877) 639-2929
(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 issuer
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes o No x
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
¨ No
¨
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer or a smaller reporting company.
See the definitions of “large accelerated filer,” “accelerated filer”
and “ smaller reporting company ” in Rule 12b-2 of the Exchange Act (Check
one):
Large Accelerated Filer
¨
|
|
Accelerated Filer
¨
|
|
Non-Accelerated Filer
¨
(Do
not check if a smaller
reporting
company)
|
|
Smaller Reporting Company
x
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act) Yes ¨ No x
State the
number of shares outstanding of each of the issuer’s classes of common equity as
of November 19, 2010: 286,636,940 shares of Common Stock.
MEDICAL
ALARM CONCEPTS HOLDING, INC.
FORM
10-Q
September
30, 2010
INDEX
PART
I— FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements
|
F-1
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
3
|
Item
3
|
Quantitative
and Qualitative Disclosures About Market Risk
|
6
|
Item
4T.
|
Controls
and Procedures
|
6
|
PART
II— OTHER INFORMATION
|
||
Item
1
|
Legal
Proceedings
|
8
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
8
|
Item
6.
|
Exhibits
|
9
|
SIGNATURE
|
10
|
2
ITEM
1. FINANCIAL STATEMENTS
MEDICAL
ALARM CONCEPTS HOLDING, INC.
FINANCIAL
STATEMENTS
|
Page
#
|
Consolidated
Balance Sheets as of September 30, 2010 (Unaudited) and June 30,
2010
|
F-2
|
Consolidated
Statements of Operations for the three months ended September 30, 2010 and
2009 (Unaudited)
|
F-3
|
Consolidated
Statements of Cash Flows for the three months ended September 30, 2010 and
2009 (Unaudited)
|
F-4
|
Notes
to the Consolidated Financial Statements (Unaudited)
|
F-5
|
F-1
Medical
Alarm Concepts Holding, Inc.
CONSOLIDATED
BALANCE SHEETS
September 30,
|
June 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Restricted
cash
|
$ | 35,150 | $ | 35,150 | ||||
Accounts
receivable, net
|
17,330 | 16,213 | ||||||
Inventory
|
44,660 | 71,322 | ||||||
Prepaid
expenses
|
10,849 | 121,754 | ||||||
Total
current assets
|
107,989 | 244,439 | ||||||
Property
and equipment, net of $xxx and $xxx, respectively
|
20,152 | 21,464 | ||||||
Security
deposit
|
2,160 | 2,160 | ||||||
Patent,
net of accumulated amortization of $937,497 and $833,331,
respectively
|
1,562,503 | 1,666,669 | ||||||
TOTAL
ASSETS
|
$ | 1,692,804 | $ | 1,934,732 | ||||
LIABILITIES AND STOCKHOLDERS'
DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Derivative
liability - warrants
|
$ | 1,122,505 | $ | 1,489,055 | ||||
Accounts
payable
|
108,382 | 87,588 | ||||||
Bank
overdraft
|
20,565 | 14,977 | ||||||
Deferred
revenue
|
40,442 | 37,213 | ||||||
Due
to officer
|
8,400 | 24,000 | ||||||
Due
to affiliate
|
8,250 | - | ||||||
Common
stock to be issued
|
75,655 | - | ||||||
Accrued
expenses
|
49,601 | 12,177 | ||||||
Total
current liabilities
|
1,433,800 | 1,665,010 | ||||||
Patent
payable
|
2,500,000 | 2,500,000 | ||||||
Convertible
notes payable - face amount
|
358,375 | 398,750 | ||||||
Less
original issue and notes payable discount
|
(107,179 | ) | (157,517 | ) | ||||
TOTAL
LIABILITIES
|
4,184,996 | 4,406,243 | ||||||
STOCKHOLDERS' DEFICIT
|
||||||||
Series
A convertible preferred stock - at $0.0001 par value; 50,000,000 shares
authorized;
|
||||||||
550,000
shares issued and outstanding
|
55 | 55 | ||||||
Series
B convertible preferred stock - at $0.0001 par value; 50,000,000 shares
authorized;
|
||||||||
13,950,000
and 34,700,000 shares issued and outstanding, respectively
|
1,395 | 3,470 | ||||||
Common
stock - at $0.0001 par value; 800,000,000 shares
authorized;
|
||||||||
226,578,244
and 201,590,744 shares issued and outstanding,
respectively
|
22,658 | 20,159 | ||||||
Additional
paid-in capital
|
4,165,210 | 4,119,522 | ||||||
Deficit
accumulated during the development stage
|
(6,681,510 | ) | (6,614,717 | ) | ||||
Total
stockholders' deficit
|
(2,492,192 | ) | (2,471,511 | ) | ||||
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 1,692,804 | $ | 1,934,732 |
See
accompanying notes to the consolidated financial statements.
F-2
Medical
Alarm Concepts Holding, Inc.
CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
Revenue
|
$ | 94,633 | $ | - | ||||
Cost
of sales
|
42,011 | - | ||||||
Gross
Profit
|
52,622 | - | ||||||
Operating
expenses
|
||||||||
Advertising
|
142,904 | 18,646 | ||||||
Amortization
|
104,166 | 105,478 | ||||||
Compensation
|
14,200 | 60,654 | ||||||
Depreciation
|
1,312 | - | ||||||
General
and administrative
|
54,339 | 160,568 | ||||||
Professional
fees
|
63,355 | 44,199 | ||||||
Research
and development
|
2,752 | 58,285 | ||||||
Travel
and entertainment
|
11,362 | 29,874 | ||||||
Total
operating expenses
|
394,390 | 477,704 | ||||||
Loss
from operations
|
(341,768 | ) | (477,704 | ) | ||||
Other
(income) expenses
|
||||||||
Derivative
instrument
|
(346,148 | ) | 138,473 | |||||
Interest
expense
|
71,173 | 169,304 | ||||||
Other
(income) expenses, net
|
(274,975 | ) | 307,777 | |||||
Net
loss
|
$ | (66,793 | ) | $ | (785,481 | ) | ||
Net
loss per common share - basic and diluted
|
$ | (0.00 | ) | $ | (0.02 | ) | ||
Weighted
average of common shares - basic and diluted
|
208,903,244 | 45,259,400 |
See
accompanying notes to the consolidated financial statements.
F-3
Medical
Alarm Concepts Holding, Inc.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
Three Months Ended
|
||||||||
September 30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
loss
|
$ | (66,793 | ) | $ | (785,481 | ) | ||
Adjustments
to reconcile net loss to net cash
|
||||||||
provided
by (used in) operating activities
|
||||||||
Derivative
instrument
|
(346,148 | ) | 146,497 | |||||
Depreciation
|
1,312 | 1,312 | ||||||
Amortization
of patent
|
104,166 | 104,166 | ||||||
Amortization
of original issue and
|
||||||||
notes
payable discounts
|
33,673 | 123,780 | ||||||
Changes
in operating assests and liabilities
|
||||||||
(Increase)
decrease in:
|
||||||||
Accounts
receivable
|
(1,117 | ) | - | |||||
Inventory
|
26,662 | - | ||||||
Prepaid
expenses
|
110,905 | (359 | ) | |||||
Increase
(decrease) in:
|
||||||||
Accounts
payable
|
20,794 | 27,366 | ||||||
Bank
overdraft
|
5,588 | - | ||||||
Due
to affiliate
|
8,250 | - | ||||||
Accrued
expenses
|
37,424 | - | ||||||
Common
stock to be issued
|
75,655 | - | ||||||
Deferred
revenue
|
3,229 | 168,468 | ||||||
Net
Cash Provided by (Used in) Operating Activities
|
13,600 | (214,251 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Restricted
cash
|
- | 25,000 | ||||||
Proceeds
from convertible notes
|
- | 48,500 | ||||||
Due
to officer
|
(15,600 | ) | - | |||||
Collection
of subscription receivable
|
- | 90,000 | ||||||
Sale
of common stock, net of costs
|
2,000 | - | ||||||
Net
Cash Provided by (Used In) Financing Activities
|
(13,600 | ) | 163,500 | |||||
NET
CHANGE IN CASH
|
- | (50,751 | ) | |||||
CASH
AT BEGINNING OF PERIOD
|
- | 50,751 | ||||||
CASH
AT END OF PERIOD
|
$ | - | $ | - | ||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
CASH
PAID FOR INTEREST EXPENSE
|
$ | 37,500 | $ | - | ||||
CASH
PAID FOR INCOME TAXES
|
$ | - | $ | - |
See
accompanying notes to the consolidated financial statements.
F-4
MEDICAL
ALARM CONCEPTS HOLDING, INC.
September
30, 2010 and 2009
NOTES TO
THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 - NATURE OF
OPERATIONS
On June
4, 2008 Medical Alarm Concepts Holding, Inc. (“Medical
Holdings,” “MAC,” or the “Company”) was incorporated under the laws of
the State of Nevada. The Company was formed for the sole purpose of acquiring
all of the membership units of Medical Alarm Concepts LLC, a Pennsylvania
limited liability company (“Medical LLC ”).
On June
24, 2008, the Company merged with Medical LLC. The members of Medical LLC
received 30,000,000 shares of the Company's common stock or 100% of the
outstanding shares in the merger. As of the date of the merger, Medical LLC was
inactive.
The
Company utilizes new technology in the medical alarm industry to provide 24-hour
personal response monitoring services and related products to subscribers with
medical or age-related conditions.
NOTE 2 - SUMMARY OF ACCOUNTING
POLICIES
Basis of
Presentation
The
accompanying interim financial statements for the three months ended September
30, 2010 and 2009 are unaudited and have been prepared in accordance with
accounting principles generally accepted in the United States of America (“U.S.
GAAP”) for interim financial information and with the instructions to Form 10-Q
and Article 8 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by U.S. GAAP 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. The results of operations realized during an interim period are not
necessarily indicative of results to be expected for a full year. These
financial statements should be read in conjunction with the information filed as
part of the Company’s Annual Report on Form 10-K filed with the SEC on November
10, 2010.
Use of
Estimates
The
preparation of financial statements in conformity with GAAP 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 as well as the reported amount of revenues and expenses
during the reporting period. Actual results could differ from these
estimates.
F-5
Fiscal year
end
The
Company’s fiscal year ends on June 30.
Cash
Equivalents
The
Company considers all highly liquid investments with maturities of three months
or less at the time of purchase to be cash equivalents.
Accounts
receivable
Accounts
receivable are recorded at the invoiced amount, net of an allowance for doubtful
accounts. The allowance for doubtful accounts is the Company’s best
estimate of the amount of probable credit losses in the Company’s existing
accounts receivable. The Company determines the allowance based on historical
write-off experience, customer specific facts and economic conditions. Bad debt
expense is included in general and administrative expenses, if any.
Outstanding
account balances are reviewed individually for
collectability. Account balances are charged off against the
allowance after all means of collection have been exhausted and the potential
for recovery is considered remote.
The
Company does not have any off-balance-sheet credit exposure to its
customers.
Inventory
The
Company values inventory, consisting of purchased products, at the lower of cost
or market. Cost is determined on the first-in and first-out (“FIFO”)
method. The Company regularly reviews its inventories on hand and,
when necessary, records a provision for excess or obsolete inventories based
primarily on current selling price and spot market prices. The
Company determined that there was no inventory obsolescence as of September 30,
2010.
Property and
equipment
Furniture
and fixtures and office equipment are recorded at cost. Expenditures for major
additions and betterments are capitalized. Maintenance and repairs
are charged to operations as incurred. Depreciation of furniture and fixtures
and office equipment is computed by the straight-line method (after taking into
account their respective estimated residual values) over their estimated useful
life of seven (7) and five (5) years, respectively. Upon sale or
retirement of office equipment, the related cost and accumulated depreciation
are removed from the accounts and any gain or loss is reflected in statements of
operations.
Patent
The
Company has adopted the guidelines as set out in section 330-30-35-6 of the FASB
Accounting Standards Codification for patent costs. Under the
requirements as set out, the Company capitalizes and amortizes patent costs
associated with the licensed product the Company intends to sell pursuant to the
Purchase Agreement and the Patent Assignment Agreements, entered into on July
10, 2008 effective July 30, 2008, over their estimated useful life of six (6)
years. The costs of defending and maintaining patents are expensed as
incurred. Upon becoming fully amortized, the related cost and
accumulated amortization are removed from the accounts.
Impairment of long-lived
assets
The
Company follows section 360-10-05-4 of the FASB Accounting Standards
Codification for its long-lived assets. The Company reviews it
long-lived assets, which include property and equipment, and patents, for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable.
The
Company assesses the recoverability of its long-lived assets by comparing the
projected undiscounted net cash flows associated with the related long-lived
asset or group of long-lived assets over their remaining estimated useful lives
against their respective carrying amounts. Impairment, if any, is based on the
excess of the carrying amount over the fair value of those
assets. Fair value is generally determined using an asset’s
expected future discounted cash flows or market value, if readily
determinable. If long-lived assets are determined to be recoverable,
but the newly determined remaining estimated useful lives are shorter than
originally estimated, the net book values of the long-lived assets are
depreciated or amortized over the newly determined remaining estimated useful
lives. The Company determined that there were no impairments of
long-lived assets as of September 30, 2010.
Deferred
revenue
All
revenues from subscription arrangements are recognized ratably over the term of
such arrangements.
F-6
Discount on
debt
The
Company has allocated the proceeds received from convertible debt instruments
between the underlying debt instruments and has recorded the beneficial
conversion feature as equity in accordance with paragraph 810-10-05-4 of the
FASB Accounting Standards Codification. The conversion feature and
certain other features were not considered embedded derivative instruments at
September 30, 2010. The Company has also recorded the resulting
discount on debt related to the warrants and is amortizing the discount using
the effective interest rate method over the life of the debt
instruments.
Derivative warrant
liability
The
Company evaluates its convertible debt, options, warrants or other contracts to
determine if those contracts or embedded components of those contracts qualify
as derivatives to be separately accounted for in accordance with paragraph
810-10-05-4 of the FASB Accounting Standards Codification and paragraph
815-40-25 of the FASB Accounting Standards Codification. The result
of this accounting treatment is that the fair value of the embedded derivative
is marked-to-market each balance sheet date and recorded as a
liability. In the event that the fair value is recorded as a
liability, the change in fair value is recorded in the Statement of Operations
as other income or expense. Upon conversion, exercise or cancellation
of a derivative instrument, the instrument is marked to fair value at the
conversion date and then the related fair value is reclassified to
equity.
In
circumstances where the embedded conversion option in a convertible instrument
is required to be bifurcated and there are also other embedded derivative
instruments in the convertible instrument that are required to be bifurcated,
the bifurcated derivative instruments are accounted for as a single, compound
derivative instrument.
The
classification of derivative instruments, including whether such instruments
should be recorded as liabilities or as equity, is re-assessed at the end of
each reporting period. Equity instruments that are initially
classified as equity that become subject to reclassification are reclassified to
liability at the fair value of the instrument on the reclassification
date. Derivative instrument liabilities will be classified in the
balance sheet as current or non-current based on whether or not net-cash
settlement of the derivative instrument is expected within 12 months of the
balance sheet date.
On
January 1, 2009, the Company adopted Section 815-40-15 of the FASB Accounting
Standards Codification (“Section 815-40-15”) to determine whether an
instrument (or an embedded feature) is indexed to the Company’s own
stock. Section 815-40-15 provides that an entity should use a
two-step approach to evaluate whether an equity-linked financial instrument (or
embedded feature) is indexed to its own stock, including evaluating the
instrument’s contingent exercise and settlement provisions. The
adoption of Section 815-40-15 has affected the accounting for (i) certain
freestanding warrants that contain exercise price adjustment features and (ii)
convertible bonds issued by foreign subsidiaries with a strike price denominated
in a foreign currency.
The
Company classified warrants to purchase 65,545,000 shares of its common stock
issued in connection with its offering of common stock as additional paid-in
capital upon issuance of the warrants. Upon the adoption of Section
815-40-15 on January 1, 2009, these warrants are no longer deemed to be indexed
to the Company’s own stock and were reclassified from equity to a derivative
liability with a fair value of $556,545 effective as of January 1,
2009. The reclassification entry included a cumulative adjustment to
retained earnings of $138,745 and a reduction of additional paid-in capital of
$417,800, the amount originally classified as additional paid-in capital upon
issuance of the warrants.
Fair Value of Financial
Instruments
The
Company follows paragraph 825-10-50-10 of the FASB Accounting Standards
Codification for disclosures about fair value of its financial instruments and
paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph
820-10-35-37”) to measure the fair value of its financial
instruments. Paragraph 820-10-35-37 establishes a framework for
measuring fair value pursuant to GAAP and expands disclosures about fair value
measurements. To increase consistency and comparability in fair value
measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair
value hierarchy which prioritizes the inputs to valuation techniques used to
measure fair value into three (3) broad levels. The fair value
hierarchy gives the highest priority to quoted prices (unadjusted) in active
markets for identical assets or liabilities and the lowest priority to
unobservable inputs. The three (3) levels of fair value hierarchy
defined by Paragraph 820-10-35-37 are described below:
F-7
Level
1
|
Quoted
market prices available in active markets for identical assets or
liabilities as of the reporting date.
|
Level
2
|
Pricing
inputs other than quoted prices in active markets included in Level 1,
which are either directly or indirectly observable as of the reporting
date.
|
Level
3
|
Pricing
inputs that are generally observable inputs and not corroborated by market
data.
|
The
carrying amounts of the Company’s financial assets and liabilities, such as
cash, accounts receivable, stock subscription receivable, prepaid expenses,
accounts payable, bank overdraft, deferred revenues and accrued
liabilities, approximate their fair values because of the short maturity of
these instruments.
The
Company revalues its derivative warrant liability at every reporting period and
recognizes gains or losses in the consolidated statements of operations and
comprehensive income (loss) that are attributable to the change in the fair
value of the derivative warrant liability. The Company has no other
assets or liabilities measured at fair value on a recurring basis.
Revenue
Recognition
The
Company’s revenues are derived principally from utilizing new technology in the
medical alarm industry to provide 24-hour personal response monitoring services
and related products to subscribers with medical or age-related conditions. The
Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards
Codification for revenue recognition. The Company will recognize
revenue when it is realized or realizable and earned. The Company considers
revenue realized or realizable and earned when it has persuasive evidence of an
arrangement that the services have been rendered to the customer, the sales
price is fixed or determinable, and collectability is reasonably
assured.
Shipping and handling
costs
The
Company accounts for shipping and handling fees in accordance with paragraph
605-45-45-19 of the FASB Accounting Standards Codification. While
amounts charged to customers for shipping products are included in revenues, the
related costs are classified in cost of goods sold as incurred.
Stock-based compensation for
obtaining employee services
The
Company accounts for equity instruments issued to parties other than employees
for acquiring goods or services under guidance of section 505-50-30 of the FASB
Accounting Standards Codification. Pursuant to paragraph 718-10-30-6 of the FASB
Accounting Standards Codification, all transactions in which goods or services
are the consideration received for the issuance of equity instruments are
accounted for based on the fair value of the consideration received or the fair
value of the equity instrument issued, whichever is more reliably
measurable. The measurement date used to determine the fair value of
the equity instrument issued is the earlier of the date on which the performance
is complete or the date on which it is probable that performance will
occur.
The fair
value of each option award is estimated on the date of grant using a
Black-Scholes option-pricing valuation model. The ranges of
assumptions for inputs are as follows:
·
|
The Company uses historical data
to estimate employee termination behavior. The expected life of
options granted is derived from paragraph 718-10-S99-1 of the FASB
Accounting Standards Codification and represents the period of time the
options are expected to be
outstanding.
|
·
|
The expected volatility is based
on a combination of the historical volatility of the comparable companies’
stock over the contractual life of the
options.
|
·
|
The risk-free interest rate is
based on the U.S. Treasury yield curve in effect at the time of grant for
periods within the contractual life of the
option.
|
·
|
The
expected dividend yield is based on the Company’s current dividend yield
as the best estimate of projected dividend yield for periods within the
contractual life of the option.
|
The
Company’s policy is to recognize compensation cost for awards with only service
conditions and a graded vesting schedule on a straight-line basis over the
requisite service period for the entire award.
Equity instruments issued to
parties other than employees for acquiring goods or services
The
Company accounts for equity instruments issued to parties other than employees
for acquiring goods or services under guidance of section 505-50-30 of the FASB
Accounting Standards Codification (“FASB ASC Section
505-50-30”). Pursuant to FASB ASC Section 505-50-30, all transactions
in which goods or services are the consideration received for the issuance of
equity instruments are accounted for based on the fair value of the
consideration received or the fair value of the equity instrument issued,
whichever is more reliably measurable. The measurement date used to
determine the fair value of the equity instrument issued is the earlier of the
date on which the performance is complete or the date on which it is probable
that performance will occur.
F-8
Income
taxes
The
Company accounts for income taxes under Section 740-10-30 of the FASB Accounting
Standards Codification, which requires recognition of deferred tax assets and
liabilities for the expected future tax consequences of events that have been
included in the financial statements or tax returns. Under this method,
deferred tax assets and liabilities are based on the differences between the
financial statement and tax bases of assets and liabilities using enacted tax
rates in effect for the year in which the differences are expected to reverse.
Deferred tax assets are reduced by a valuation allowance to the extent
management concludes it is more likely than not that the assets will not be
realized. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years in which those
temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in
the Consolidated Statements of Income and Comprehensive Income in the period
that includes the enactment date.
The
Company adopted section 740-10-25 of the FASB Accounting Standards Codification
(“Section 740-10-25”). Section 740-10-25 addresses the determination of whether
tax benefits claimed or expected to be claimed on a tax return should be
recorded in the financial statements. Under Section 740-10-25, the Company
may recognize the tax benefit from an uncertain tax position only if it is more
likely than not that the tax position will be sustained on examination by the
taxing authorities, based on the technical merits of the position. The tax
benefits recognized in the financial statements from such a position should be
measured based on the largest benefit that has a greater than fifty (50) percent
likelihood of being realized upon ultimate settlement. Section 740-10-25
also provides guidance on de-recognition, classification, interest and penalties
on income taxes, accounting in interim periods and requires increased
disclosures. The Company had no material adjustments to its liabilities
for unrecognized income tax benefits according to the provisions of Section
740-10-25.
Net loss per common
share
Net loss
per common share is computed pursuant to section 260-10-45 of the FASB
Accounting Standards Codification. Basic net loss per common share is
computed by taking net loss divided by the weighted average number of common
shares outstanding for the period. Diluted net loss per common share is
computed by dividing net loss by the weighted average number of shares of common
stock and potentially outstanding shares of common stock during the period to
reflect the potential dilution that could occur from common shares issuable
through stock options, warrants, and convertible debt, which excludes 65,545,000
shares of common stock issuable under warrants and 35,837,500 shares of common
stock issuable under the conversion feature of the convertible notes payable for
the three months ended September 30, 2010, and 65,545,000 shares of common stock
issuable under warrants and 39,875,000 shares of common stock issuable under the
conversion feature of the convertible notes payable were outstanding for the
interim period ended September 30, 2010. These potential dilutive shares
of common stock were not included as they were anti-dilutive.
Commitments and
contingencies
The
Company follows subtopic 450-20 of the FASB Accounting Standards Codification to
report accounting for contingencies. Liabilities for loss contingencies
arising from claims, assessments, litigation, fines and penalties and other
sources are recorded when it is probable that a liability has been incurred and
the amount of the assessment can be reasonably estimated.
Cash flows
reporting
The
Company adopted paragraph 230-10-45-24 of the FASB Accounting Standards
Codification for cash flows reporting, classifies cash receipts and payments
according to whether they stem from operating, investing, or financing
activities and provides definitions of each category, and uses the indirect or
reconciliation method (“Indirect method”) as defined by paragraph 230-10-45-25
of the FASB Accounting Standards Codification to report net cash flow from
operating activities by adjusting net income to reconcile it to net cash flow
from operating activities by removing the effects of (a) all deferrals of past
operating cash receipts and payments and all accruals of expected future
operating cash receipts and payments and (b) all items that are included in net
income that do not affect operating cash receipts and payments. The
Company reports the reporting currency equivalent of foreign currency cash
flows, using the current exchange rate at the time of the cash flows and the
effect of exchange rate changes on cash held in foreign currencies is reported
as a separate item in the reconciliation of beginning and ending balances of
cash and cash equivalents and separately provides information about investing
and financing activities not resulting in cash receipts or payments in the
period pursuant to paragraph 830-230-45-1 of the FASB Accounting Standards
Codification.
Subsequent
events
The
Company follows the guidance in Section 855-10-50 of the FASB Accounting
Standards Codification for the disclosure of subsequent events. The Company will
evaluate subsequent events through the date when the financial statements
are issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards
Codification, the Company as an SEC filer considers its financial statements
issued when they are widely distributed to users, such as through filing them on
EDGAR.
F-9
Recently Issued Accounting
Pronouncements
In
January 2010, the FASB issued the FASB Accounting Standards Update No. 2010-01
“Equity Topic 505 – Accounting for Distributions to Shareholders with Components
of Stock and Cash,” which clarify that the stock portion of a distribution to
shareholders that allows them to elect to receive cash or stock with a potential
limitation on the total amount of cash that all shareholders can elect to
receive in the aggregate is considered a share issuance that is reflected in EPS
prospectively and is not a stock dividend for purposes of applying Topics 505
and 260 (Equity and Earnings Per Share (“EPS”)). Those distributions
should be accounted for and included in EPS calculations in accordance with
paragraphs 480-10-25-14 and 260-10-45-45 through 45-47 of the FASB Accounting
Standards codification. The amendments in this Update also provide a
technical correction to the Accounting Standards Codification. The
correction moves guidance that was previously included in the Overview and
Background Section to the definition of a stock dividend in the Master Glossary.
That guidance indicates that a stock dividend takes nothing from the
property of the corporation and adds nothing to the interests of the
stockholders. It also indicates that the proportional interest of each
shareholder remains the same, and is a key factor to consider in determining
whether a distribution is a stock dividend.
In
January 2010, the FASB issued the FASB Accounting Standards Update No. 2010-02
“Consolidation Topic 810 – Accounting and Reporting for Decreases in Ownership
of a Subsidiary – a Scope Clarification,” which provides amendments to Subtopic
810-10 and related guidance within GAAP to clarify that the scope of the
decrease in ownership provisions of the Subtopic and related guidance applies to
the following:
|
1.
|
A subsidiary or group of assets
that is a business or nonprofit
activity;
|
|
2.
|
A subsidiary that is a business
or nonprofit activity that is transferred to an equity method investee or
joint venture; and
|
|
3.
|
An exchange of a group of assets
that constitutes a business or nonprofit activity for a noncontrolling
interest in an entity (including an equity method investee or joint
venture).
|
The
amendments in this Update also clarify that the decrease in ownership guidance
in Subtopic 810-10 does not apply to the following transactions even if they
involve businesses:
|
1.
|
Sales of in substance real
estate. Entities should apply the sale of real estate guidance in
Subtopics 360-20 (Property, Plant, and Equipment) and 976-605
(Retail/Land) to such
transactions.
|
|
2.
|
Conveyances of oil and gas
mineral rights. Entities should apply the mineral property
conveyance and related transactions guidance in Subtopic 932-360 (Oil and
Gas-Property, Plant, and Equipment) to such
transactions.
|
If a
decrease in ownership occurs in a subsidiary that is not a business or nonprofit
activity, an entity first needs to consider whether the substance of the
transaction causing the decrease in ownership is addressed in other GAAP, such
as transfers of financial assets, revenue recognition, exchanges of nonmonetary
assets, sales of in substance real estate, or conveyances of oil and gas mineral
rights, and apply that guidance as applicable. If no other guidance
exists, an entity should apply the guidance in Subtopic 810-10.
In
January 2010, the FASB issued the FASB Accounting Standards Update No.
2010-06 “Fair Value
Measurements and Disclosures (Topic 820) Improving Disclosures about Fair Value
Measurements,” which provides amendments to Subtopic 820-10 that require
new disclosures as follows:
|
1.
|
Transfers in and out of Levels 1
and 2. A reporting entity should disclose separately the amounts of
significant transfers in and out of Level 1 and Level 2 fair value
measurements and describe the reasons for the
transfers.
|
|
2.
|
Activity in Level 3 fair value
measurements. In the reconciliation for fair value measurements using
significant unobservable inputs (Level 3), a reporting entity should
present separately information about purchases, sales, issuances, and
settlements (that is, on a gross basis rather than as one net
number).
|
This
Update provides amendments to Subtopic 820-10 that clarify existing disclosures
as follows:
|
1.
|
Level of disaggregation. A
reporting entity should provide fair value measurement disclosures for
each class of assets and liabilities. A class is often a subset of assets
or liabilities within a line item in the statement of financial position.
A reporting entity needs to use judgment in determining the appropriate
classes of assets and
liabilities.
|
|
2.
|
Disclosures about inputs and
valuation techniques. A reporting entity should provide disclosures about
the valuation techniques and inputs used to measure fair value for both
recurring and nonrecurring fair value measurements. Those disclosures are
required for fair value measurements that fall in either Level 2 or Level
3.
|
This
Update also includes conforming amendments to the guidance on employers’
disclosures about postretirement benefit plan assets (Subtopic 715-20). The
conforming amendments to Subtopic 715-20 change the terminology from major categories of assets to
classes of assets and
provide a cross reference to the guidance in Subtopic 820-10 on how to determine
appropriate classes to present fair value disclosures. The new disclosures and
clarifications of existing disclosures are effective for interim and annual
reporting periods beginning after December 15, 2009, except for the disclosures
about purchases, sales, issuances, and settlements in the roll forward of
activity in Level 3 fair value measurements. Those disclosures are effective for
fiscal years beginning after December 15, 2010, and for interim periods within
those fiscal years.
F-10
In
February 2010, the FASB issued the FASB Accounting Standards Update No.
2010-09 “Subsequent Events
(Topic 855) Amendments to Certain Recognition and Disclosure
Requirements,” which provides amendments to Subtopic 855-10 as
follows:
|
1.
|
An entity that either (a) is an
SEC filer or (b) is a conduit bond obligor for conduit debt securities
that are traded in a public market (a domestic or foreign stock exchange
or an over-the-counter market, including local or regional markets) is
required to evaluate subsequent events through the date that the financial
statements are issued. If an entity meets neither of those criteria, then
it should evaluate subsequent events through the date the financial
statements are available to be
issued.
|
|
2.
|
An entity that is an SEC filer is
not required to disclose the date through which subsequent events have
been evaluated. This change alleviates potential conflicts between
Subtopic 855-10 and the SEC’s
requirements.
|
|
3.
|
The scope of the reissuance
disclosure requirements is refined to include revised financial statements
only. The term revised
financial statements is added to the glossary of Topic
855. Revised financial statements include financial statements revised
either as a result of correction of an error or retrospective application
of U.S. generally accepted accounting
principles.
|
All of
the amendments in this Update are effective upon issuance of the final Update,
except for the use of the issued date for conduit debt obligors. That amendment
is effective for interim or annual periods ending after June 15,
2010.
In
April 2010, the FASB issued the FASB Accounting Standards Update No.
2010-17 “Revenue Recognition —
Milestone Method (Topic 605) Milestone Method of Revenue Recognition,”
which provides guidance on the criteria that should be met for determining
whether the milestone method of revenue recognition is appropriate. A vendor can
recognize consideration that is contingent upon achievement of a milestone in
its entirety as revenue in the period in which the milestone is achieved only if
the milestone meets all criteria to be considered substantive.
Determining
whether a milestone is substantive is a matter of judgment made at the inception
of the arrangement. The following criteria must be met for a milestone to be
considered substantive. The consideration earned by achieving the milestone
should:
|
1.
|
Be commensurate with either of
the following:
|
|
a.
|
The vendor’s performance to
achieve the milestone.
|
|
b.
|
The enhancement of the value of
the item delivered as a result of a specific outcome resulting from the
vendor’s performance to achieve the
milestone.
|
|
2.
|
Relate solely to past
performance.
|
|
3.
|
Be reasonable relative to all
deliverables and payment terms in the
arrangement.
|
A
milestone should be considered substantive in its entirety. An individual
milestone may not be bifurcated. An arrangement may include more than one
milestone, and each milestone should be evaluated separately to determine
whether the milestone is substantive. Accordingly, an arrangement may contain
both substantive and nonsubstantive milestones.
A
vendor’s decision to use the milestone method of revenue recognition for
transactions within the scope of the amendments in this Update is a policy
election. Other proportional revenue recognition methods also may be applied as
long as the application of those other methods does not result in the
recognition of consideration in its entirety in the period the milestone is
achieved.
A vendor
that is affected by the amendments in this Update is required to provide all of
the following disclosures:
|
1.
|
A description of the overall
arrangement.
|
|
2.
|
A description of each milestone
and related contingent
consideration.
|
|
3.
|
A determination of whether each
milestone is considered
substantive.
|
|
4.
|
The factors that the entity
considered in determining whether the milestone or milestones are
substantive.
|
|
5.
|
The amount of consideration
recognized during the period for the milestone or
milestones.
|
The
amendments in this Update are effective on a prospective basis for milestones
achieved in fiscal years, and interim periods within those years, beginning on
or after June 15, 2010. Early adoption is permitted. If a vendor elects early
adoption and the period of adoption is not the beginning of the entity’s fiscal
year, the entity should apply the amendments retrospectively from the beginning
of the year of adoption. Additionally, a vendor electing early adoption should
disclose the following information at a minimum for all previously reported
interim periods in the fiscal year of adoption:
|
1.
|
Revenue.
|
F-11
|
2.
|
Income before income
taxes.
|
|
3.
|
Net
income.
|
|
4.
|
Earnings per
share.
|
|
5.
|
The effect of the change for the
captions presented.
|
A vendor
may elect, but is not required, to adopt the amendments in this Update
retrospectively for all prior periods.
Management
does not believe that any other recently issued, but not yet effective
accounting pronouncements, if adopted, would have a material effect on the
accompanying financial statements.
NOTE 3 - GOING CONCERN
As
reflected in the accompanying consolidated financial statements, the Company had
an accumulated deficit of $6,681,510 at September 30, 2010, and had an operating
loss of $341,768 for the three months then ended.
While the
Company is attempting to generate sufficient revenues, the Company’s cash
position may not be enough to support the Company’s daily operations.
Management intends to raise additional funds by way of a public or private
offering. Management believes that the actions presently being taken to
further implement its business plan and generate sufficient revenues provide the
opportunity for the Company to continue as a going concern. While the
Company believes in the viability of its strategy to increase revenues and in
its ability to raise additional funds, there can be no assurances to that
effect. The ability of the Company to continue as a going concern is
dependent upon the Company’s ability to further implement its business plan and
generate sufficient revenues.
The
consolidated financial statements do not include any adjustments that might be
necessary if the Company is unable to continue as a going concern.
NOTE 4 - PROPERTY AND
EQUIPMENT
Property
and equipment, stated at cost, less accumulated depreciation at September 30,
2010 consisted of the following:
|
Estimated Useful Life
(Years)
|
September 30, 2010
|
June
30, 2010
|
|||||||
Furniture
and fixtures
|
7
|
$
|
20,000
|
$
|
20,000
|
|||||
Office
equipment
|
5
|
11,964
|
11,964
|
|||||||
31,964
|
31,964
|
|||||||||
Less:
accumulated depreciation
|
(11,812
|
)
|
(10,500
|
)
|
||||||
$
|
20,152
|
$
|
21,464
|
Depreciation
expense for the three months period ended September 30, 2010 was
$1,312.
NOTE 5 - PATENT
On July
10, 2008, the Company entered into a Purchase Agreement and Patent Assignment
Agreement (the “Agreement”) to be effective July 31, 2008. The Company is
obligated to pay the seller $2,500,000 on June 30, 2012. The Agreement
specifies interest of 6% to be payable monthly, commencing on July 31, 2008.
The seller will reacquire all patents and applications if payment is not
made on June 30, 2012. The patent is being amortized over its estimated
useful life of six (6) years.
Patent,
stated at cost, less accumulated amortization at September 30, 2010, consisted
of the following:
|
Estimated Useful Life
(Years)
|
September 30, 2010
|
June 30, 2010
|
|||||||
Patent
|
6
|
$
|
2,500,000
|
$
|
2,500,000
|
|||||
Less:
accumulated amortization
|
(937,497
|
)
|
(833,331
|
)
|
||||||
$
|
1,562,503
|
$
|
1,666,669
|
Amortization
expense for the three months ended September 30, 2010 was
$104,666.
F-12
NOTE 6 - CONVERTIBLE NOTES
PAYABLE
On March
30, 2009, the Company sold six (6) convertible promissory notes in the aggregate
principal amount of $467,500. The aggregate gross proceeds of the notes
were $425,000. The notes do not bear interest, but instead were issued at
an aggregate discount of $42,500. The notes were due and payable April 30,
2010. The notes can convert into shares of the Company’s common stock, par
value $0.0001, at $0.02 per share. The notes are currently being
renegotiated. The notes state that interest accrues at 14% per annum after
April 30, 2010 if the notes are not satisfied timely.
On March
29, 2010, a note holder converted $68,750 of a note for 3,437,500 shares of
common stock at a conversion price of $0.02 per share and the remaining balance
of $398,750 was extended with the same terms and conditions to be due and
payable March 31, 2011.
During
the quarter ended September 30, 2010, certain note holders converted $40,375 of
convertible notes for 4,037,500 shares of common stock at a conversion price of
$0.01 per share. The remaining balance of the convertible notes is
$358,375.
NOTE 7 - DERIVATIVE WARRANT LIABILITY AND FAIR
VALUE
The
Company has evaluated the application of ASC 815 Derivatives and Hedging (formerly SFAS No.
133) and ASC 815-40-25 to the Warrants to purchase common stock issued with the
3/30/09, 6/15/09, 7/15/09 and 12/7/09 Convertible Notes and service agreements.
Based on the guidance in ASC 815 and ASC 815-40-25, the Company concluded
these instruments were required to be accounted for as derivatives as of July 1,
2009 due to the down round protection feature on the conversion price and the
exercise price. The Company records the fair value of these derivatives on
its balance sheet at fair value with changes in the values of these derivatives
reflected in the statements of operations as “Gain (loss) on derivative
liabilities.” These derivative instruments are not designated as
hedging instruments under ASC 815 and are disclosed on the balance sheet under
Derivative Liabilities.
ASC
820-10 (formerly FAS 157) defines fair value as the exchange price that would be
received for an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in an orderly
transaction between market participants on the measurement date. ASC
820-10 also establishes a fair value hierarchy which requires an entity to
maximize the use of observable inputs and minimize the use of unobservable
inputs when measuring fair value. ASC 820-10 describes three levels of
inputs that may be used to measure fair value: Level 1 – Quoted prices in
active markets for identical assets or liabilities; Level 2 – Observable inputs
other than Level 1
prices, such as quoted prices for similar assets or liabilities; or other inputs
that are observable or can be corroborated by observable market data for
substantially the full term of the assets or liabilities; and Level 3 – Unobservable inputs
that are supported by little or no market activity and that are financial
instruments whose values are determined using pricing models, discounted cash
flow methodologies, or similar techniques, as well as instruments for which the
determination of fair value requires significant judgment or estimation.
The Company’s Level
3 liabilities consist of the derivative liabilities associated with the
3/30/09, 6/15/09, 7/15/09 and 12/7/09 warrants. At September 30, 2009, all
of the Company’s derivative liabilities were categorized as Level 3 fair value
assets. If the inputs used to measure the financial assets and liabilities
fall within more than one level described above, the categorization is based on
the lowest level input that is significant to the fair value measurement of the
instrument.
Level 3 Valuation
Techniques
Financial
assets are considered Level 3 when their fair values are determined using
pricing models, discounted cash flow methodologies or similar techniques and at
least one significant model assumption or input is unobservable. Level 3
financial liabilities consist of the notes and warrants for which there is no
current market for these securities such that the determination of fair value
requires significant judgment or estimation. We have valued the notes and
warrants that contain down round provisions using a lattice model, with the
assistance of a valuation consultant, for which management understands the
methodologies. This model incorporates transaction details such as the
Company’s stock price, contractual terms, maturity, risk free rates, as well as
assumptions about future financings, volatility, and holder behavior as of
September 30, 2010. The warrants' primary assumptions include projected
annual volatility of 140% and holder exercise targets at 200% of the projected
exercise price for the warrants, decreasing as the warrants approach maturity.
The notes' primary assumptions include projected annual volatility of
140%, a 2011 financing triggering a conversion price reset, and holder
conversion targets at 200% of the projected conversion price for the notes,
decreasing as the notes approach maturity. The fair value of the
derivatives as of September 30, 2010 was estimated by management to be
$1,122,505.
The
foregoing assumptions will be reviewed quarterly and are subject to change based
primarily on management’s assessment of the probability of the events described
occurring. Accordingly, changes to these assessments could materially
affect the valuation.
Financial Assets and
Liabilities Measured at Fair Value on a Recurring Basis
Financial
assets and liabilities measured at fair value on a recurring basis are
summarized below and disclosed on the balance sheet under Derivative
Liabilities:
|
As of September 30, 2010
|
|||||||||||||||||||
|
Fair Value Measurements Using
|
|||||||||||||||||||
|
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||||
Derivative
Liabilities
|
$
|
1,122,505
|
—
|
—
|
$
|
1,122,505
|
$
|
1,122,505
|
||||||||||||
Total
Derivative Liabilities
|
$
|
1,122,505
|
—
|
—
|
$
|
1,122,505
|
$
|
1,122,505
|
F-13
The table
below provides a summary of the changes in fair value, including net transfers
in and/or out, of all financial assets measured at fair value on a recurring
basis using significant unobservable inputs (Level 3) during the
quarter ended September 30, 2010:
|
Fair Value Measurements Using Level 3 Inputs
|
|||||||
|
Derivative Liabilities
|
Totals
|
||||||
Beginning
Balance as of June 30, 2010
|
$
|
1,489,055
|
$
|
1,489,055
|
||||
Total
Gains or Losses (realized/unrealized) Included in Net Loss
|
(346,148
|
)
|
(346,148
|
)
|
||||
Purchases,
Issuances and Settlements
|
(20,402
|
)
|
(20,402
|
)
|
||||
Transfers
in and/or out of Level 3
|
—
|
—
|
||||||
Ending
Balance at September 30, 2010
|
$
|
1,122,505
|
$
|
1,122,505
|
NOTE 8 - DUE TO OFFICER
During
the quarter ended September 30, 2010, the Company repaid the chief
executive officer a net amount of $15,600 on advances. As of September 30,
2010, the outstanding balance is $8,400. The advances bear no
interest and are payable on demand.
NOTE 9 - STOCKHOLDERS’
DEFICIT
Series A Convertible
Preferred Stock
The
Series A Convertible Preferred Stock has no voting rights, bears no dividends
and is convertible at the option of the holder after the date of issuance at a
rate of 1 share of common stock for every preferred share issued, however, the
preferred shares cannot be converted if conversion would cause the holder to own
more than 5% of the issued and outstanding common stock.
Series B Convertible
Preferred Stock
The
Series B Convertible Preferred Stock has no voting rights, bears no dividends
and is convertible at the option of the holder after the date of issuance at a
rate of 1 share of common stock for every preferred share issued, however, the
preferred shares cannot be converted if conversion would cause the holder to own
more than 5% of the issued and outstanding common stock.
For the
period ended June 30, 2010, the Company issued 34,700,000 shares of the Series B
Convertible Preferred Stock for $769,000 in cash.
For the
period ended September 30, 2010, certain shareholders converted 20,750,000
shares of Series B Convertible Stock for 20,750,000 shares of common
stock.
Common
Stock
For the
period ended September 30, 2010, certain shareholders converted 20,750,000
shares of Series B Convertible Stock for 20,750,000 shares of common
stock.
During
the quarter ended September 30, 2010, certain note holders converted $40,375 of
convertible notes for 4,037,500 shares of common stock at a conversion price of
$0.01 per share.
On
July 5, 2010, the Company issued 200,000 shares of its common stock at its
fair market value of $0.01 per share or $2,000 in cash.
Warrants
Stock
warrant activities for the period ended September 30, 2010 is summarized as
follows:
|
Number
of shares
|
Weighted
average
exercise
price
|
||||||
Outstanding
at June 30, 2010
|
65,545,000
|
$
|
0.01
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Outstanding
at September 30, 2010
|
65,545,000
|
$
|
0.01
|
F-14
Financial
assets are considered Level 3 under paragraph 820-10-35-37 of the FASB
Accounting Standards Codification when their fair values are determined using
pricing models, discounted cash flow methodologies or similar techniques and at
least one significant model assumption or input is unobservable. Level 3
financial liabilities consist of the warrants for which there is no current
market for these securities such that the determination of fair value requires
significant judgment or estimation. The Company has valued the
freestanding warrants that contain down round provisions using a lattice model,
with the assistance of a valuation consultant, for which management understands
the methodologies. This model incorporates transaction details such as the
Company’s stock price, contractual terms, maturity, risk free rates, as well as
assumptions about future financings, volatility, and holder behavior as of
December 7, 2009 and September 30, 2010. The primary assumptions include
projected annual volatility of 210% and holder exercise targets at 200% of the
projected exercise price for the warrants, decreasing as the warrants approach
maturity. The fair value of the derivatives as of September 30, 2010 was
estimated by management to be $1,122,505.
The
foregoing assumptions will be reviewed quarterly and are subject to change based
primarily on management’s assessment of the probability of the events described
occurring. Accordingly, changes to these assessments could materially
affect the valuation.
NOTE 10 - RELATED PARTY
TRANSACTIONS
The
Company subleases its office space from an affiliate owned by its officers.
Total rent expense for the period ended September 30, 2010 was $7,500.
The related party also paid $750 in utilities for the period ended
September 30, 2010.
NOTE 11 - SUBSEQUENT EVENTS
The
Company has evaluated all events that occur after the balance sheet date through
the date when the financial statements were issued to determine if they must be
reported. The management of the Company determined that there were certain
reportable subsequent events to be disclosed as follows:
Common stock
issuance
The
Company issued 15,065,500 shares of common stock for $75,000 in cash and
repayment of common stock to be issued of $75,655 at its fair market value of
$0.01 per common share.
The
Company issued 4,993,116 shares of common stock for the conversion of $36,700 of
convertible notes at a share price of $0.0735 per share.
The
Company issued 40,000,000 shares of common stock at its fair market value of
$0.01 per share or $400,000.
F-15
ITEM
2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
This
section of the Quarterly Report on Form 10-Q includes a number of
forward-looking statements that reflect our current views with respect to future
events and financial performance. Forward-looking statements are often
identified by words like believe, expect, estimate, anticipate, intend, project
and similar expressions, or words which, by their nature, refer to future
events. You should not place undue certainty on these forward-looking
statements. These forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially from our
predictions.
Plan
of Operation
The
Company has taken the proven PERS system and upgraded it with a new
state-of-the-art technology. We are introducing a 2-way voice speakerphone
pendant that connects to a monitored call center. No other PERS system
on the market today offers two-way voice communication directly through the
pendant. In an emergency, the current systems require the user to be near the
base station in order to communicate with the monitoring center. This leaves the
user confined to a one-room radius of the base station at all times. Our system
enables the user to communicate directly through their wearable pendant, leaving
them free to move anywhere in and around the home.
Our
primary focus is in the sale of our medical devices. We intend to link, install
and monitor the medical alarm systems to a pre-designated central station. Our
home communicator connects to a telephone line and our medical pendent, when
activated, sends an automated digital telephone signal to a monitoring facility.
Within seconds, a highly trained monitoring professional follows a prescribed
response protocol to quickly assess the situation and provide an appropriate
response. This may include calling the police, fire, or ambulance to respond to
the situation, or calling family, friends, or neighbors.
In
addition, we have a retail division that allows individuals who prefer not to
pay the monthly fee, to make a one-time purchase of the unit. The unit will
connect them to a designated personal contact or simply to 911.
Results
of Operations
For the
three months ended September 30, 2010, we had a gross profit in the amount of
$52,622. Operating expenses for the three months ended September 30, 2010
totaled $394,390, resulting in a net operating loss of $341,768.
Capital
Resources and Liquidity
As of
September 30, 2010, we had $0 in cash.
We
believe we cannot satisfy our cash requirements for the next twelve months with
our current cash and, unless we receive additional financing, we may be unable
to proceed with our plan of operations. We do not anticipate the purchase
or sale of any significant equipment. We also do not expect any significant
additions to the number of our employees. The foregoing represents our best
estimate of our cash needs based on current planning and business
conditions. Additional funds are required, and unless we receive
proceeds from financing, we may not be able to proceed with our business plan
for the development and marketing of our core services. Should this occur, we
will suspend or cease operations.
We
anticipate incurring operating losses in the foreseeable future. Therefore, our
auditors have raised substantial doubt about our ability to continue as a going
concern.
3
Recent
Accounting Pronouncements
In June
2003, the SEC adopted final rules under Section 404 of the Sarbanes-Oxley Act of
2002, as amended by SEC Release No. 33-9072 on October 13, 2009. Commencing with
its annual report for the fiscal year ended June 30, 2010, the Company was
required to include a report of management on its internal control over
financial reporting. The internal control report must include a
statement:
·
|
of management’s responsibility
for establishing and maintaining adequate internal control over its
financial reporting;
|
·
|
of management’s assessment of the
effectiveness of its internal control over financial reporting as of year
end; and
|
·
|
of the framework used by
management to evaluate the effectiveness of the Company’s internal control
over financial reporting.
|
Furthermore, the
Company is required to file the auditor’s attestation report control over
financial reporting on whether it believes that the Company has maintained, in
all material respects, effective internal control over financial
reporting.
In
June 2009, the FASB approved the “FASB Accounting Standards Codification”
(the “Codification”) as the single source of authoritative nongovernmental U.S.
GAAP to be launched on July 1, 2009. The Codification does not
change current U.S. GAAP, but is intended to simplify user access to all
authoritative U.S. GAAP by providing all the authoritative literature related to
a particular topic in one place. All existing accounting standard
documents will be superseded and all other accounting literature not included in
the Codification will be considered non-authoritative. The Codification is
effective for interim and annual periods ending after September 15,
2009.
In
August 2009, the FASB issued the FASB Accounting Standards Update No.
2009-04, “Accounting for
Redeemable Equity Instruments - Amendment to Section 480-10-S99,”
which represents an update to section 480-10-S99, distinguishing
liabilities from equity, per EITF Topic D-98, “Classification and Measurement of
Redeemable Securities.” The Company does not expect the
adoption of this update to have a material impact on its consolidated financial
position, results of operations or cash flows.
In
August 2009, the FASB issued the FASB Accounting Standards Update No.
2009-05 “Fair Value
Measurement and Disclosures Topic 820 – Measuring Liabilities at Fair
Value,” which provides amendments to subtopic 820-10, Fair Value
Measurements and Disclosures – Overall, for the fair value measurement of
liabilities. This update provides clarification that in circumstances
in which a quoted price in an active market for the identical liability is not
available, a reporting entity is required to measure fair value using one or
more of the following techniques: 1. A valuation technique that uses: a. The
quoted price of the identical liability when traded as an asset b. Quoted prices
for similar liabilities or similar liabilities when traded as assets. 2. Another
valuation technique that is consistent with the principles of topic 820; two
examples would be an income approach, such as a present value technique, or a
market approach, such as a technique that is based on the amount at the
measurement date that the reporting entity would pay to transfer the identical
liability or would receive to enter into the identical liability. The amendments
in this update also clarify that when estimating the fair value of a liability,
a reporting entity is not required to include a separate input or adjustment to
other inputs relating to the existence of a restriction that prevents the
transfer of the liability. The amendments in this update also clarify that both
a quoted price in an active market for the identical liability when traded as an
asset in an active market when no adjustments to the quoted price of the asset
are required are Level 1 fair value measurements. The Company does
not expect the adoption of this update to have a material impact on its
consolidated financial position, results of operations or cash
flows.
In
September 2009, the FASB issued the FASB Accounting Standards Update No.
2009-08 “Earnings Per
Share – Amendments to Section 260-10-S99”, which represents technical
corrections to topic 260-10-S99, Earnings per share, based on EITF Topic D-53,
“Computation of Earnings Per
Share for a Period that includes a Redemption or an Induced Conversion of a
Portion of a Class of Preferred Stock” and EITF Topic D-42,
“The Effect of the Calculation
of Earnings per Share for the Redemption or Induced Conversion of Preferred
Stock.” The Company does not expect the adoption of this update to have a
material impact on its consolidated financial position, results of operations or
cash flows.
4
In
September 2009, the FASB issued the FASB Accounting Standards Update No.
2009-09 “Accounting for
Investments-Equity Method and Joint Ventures and Accounting for Equity-Based
Payments to Non-Employees”. This update represents a
correction to Section 323-10-S99-4, “Accounting by an Investor for
Stock-Based Compensation Granted to Employees of an Equity Method
Investee.” Additionally, it adds observer comment “Accounting Recognition for Certain
Transactions Involving Equity Instruments Granted to Other Than Employees
” to the Codification. The Company does not expect the adoption to have a
material impact on its consolidated financial position, results of operations or
cash flows.
In
September 2009, the FASB issued the FASB Accounting Standards Update No.
2009-12 “Fair Value
Measurements and Disclosures Topic 820 – Investment in Certain Entities That
Calculate Net Assets Value Per Share (or Its Equivalent),” which provides
amendments to Subtopic 820-10, “ Fair Value Measurements and
Disclosures-Overall, ” for the fair value measurement of investments in
certain entities that calculate net asset value per share (or its equivalent).
The amendments in this update permit, as a practical expedient, a reporting
entity to measure the fair value of an investment that is within the scope of
the amendments in this update on the basis of the net asset value per share of
the investment (or its equivalent) if the net asset value of the investment (or
its equivalent) is calculated in a manner consistent with the measurement
principles of Topic 946 as of the reporting entity’s measurement date, including
measurement of all or substantially all of the underlying investments of the
investee in accordance with Topic 820. The amendments in this update also
require disclosures by major category of investment about the attributes of
investments within the scope of the amendments in this update, such as the
nature of any restrictions on the investor’s ability to redeem its
investments on the measurement date, any unfunded commitments (for example,
a contractual commitment by the investor to invest a specified amount of
additional capital at a future date to fund investments that will be made by the
investee), and the investment strategies of the investees. The major category of
investment is required to be determined on the basis of the nature and risks of
the investment in a manner consistent with the guidance for major security types
in U.S. GAAP on investments in debt and equity securities in paragraph
320-10-50-1B. The disclosures are required for all investments within the scope
of the amendments in this update regardless of whether the fair value of the
investment is measured using the practical expedient. The Company does not
expect the adoption to have a material impact on its consolidated financial
position, results of operations or cash flows.
Management
does not believe that any other recently issued, but not yet effective
accounting pronouncements, if adopted, would have a material effect on the
accompanying financial statements.
Critical
Accounting Policies and Estimates
Our
financial statements and related public financial information are based on the
application of U.S. GAAP. U.S. GAAP requires the use of estimates; assumptions,
judgments and subjective interpretations of accounting principles that have an
impact on the assets, liabilities, revenues and expense amounts reported. These
estimates can also affect supplemental information contained in our external
disclosures including information regarding contingencies, risk and financial
condition. We believe our use of estimates and underlying accounting assumptions
adhere to U.S. GAAP and are consistently and conservatively applied. We base our
estimates on historical experience and on various other assumptions that we
believe to be reasonable under the circumstances. Actual results may differ
materially from these estimates under different assumptions or conditions. We
continue to monitor significant estimates made during the preparation of our
financial statements.
Use of Estimates: In preparing financial
statements in conformity with U.S. GAAP, management is required to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and the disclosure of contingent assets and liabilities at the date
of the financial statements and revenues and expenses during the reported
period. Actual results could differ from those
estimates.
Revenue
Recognition: Revenue is recognized when persuasive evidence
of an arrangement exists, delivery has occurred, the fee is fixed or
determinable and collectability is assured.
5
Stock-Based
Compensation:
The
Company accounts for its stock-based compensation under the provisions of SFAS
No.123(R), “Accounting for
Stock Based Compensation.” Under SFAS No. 123(R), the Company is
permitted to record expenses for stock options and other employee compensation
plans based on their fair value at the date of grant. Any such compensation cost
is charged to expense on a straight-line basis over the periods the options
vest. If the options have cashless exercise provisions, the Company utilizes
variable accounting.
Common
stock, stock options and common stock warrants issued to other than employees or
directors are recorded on the basis of their fair value, as required by SFAS No.
123(R), which is measured as of the date required by EITF Issue 96-18,
“Accounting for Equity
Instruments That Are Issued to Other Than Employees for Acquiring, or in
Conjunction with Selling, Goods or Services.” In accordance with EITF
96-18, the stock options or common stock warrants are valued using the
Black-Scholes model on the basis of the market price of the underlying common
stock on the valuation date, which for options and warrants related to contracts
that have substantial disincentives to nonperformance is the date of the
contract, and for all other contracts is the vesting date. Expense related to
the options and warrants is recognized on a straight-line basis over the shorter
of the period over which services are to be received or the vesting period.
Where expense must be recognized prior to a valuation date, the expense is
computed under the Black-Scholes model on the basis of the market price of the
underlying common stock at the end of the period, and any subsequent changes in
the market price of the underlying common stock up through the valuation date is
reflected in the expense recorded in the subsequent period in which that change
occurs.
In
December 2002, the Financial Accounting Standards Board (FASB) issued SFAS No.
148, Accounting for
Stock-Based Compensation-Transition and Disclosure. SFAS No. 148 also
amends the disclosure requirements of SFAS No. 123(R), requiring prominent
disclosure in annual and interim financial statements regarding a company's
method for accounting for stock-based employee compensation and the effect of
the method on reported results.
Off-Balance Sheet
Arrangements
We do not
have any off-balance sheet arrangements, financings, or other relationships with
unconsolidated entities or other persons, also known as “special purpose
entities” (SPEs).
ITEM
3. QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
required for smaller reporting companies.
ITEM
4T. CONTROLS AND PROCEDURES
(a)
Evaluation of
Disclosure Controls and Procedures. Howard Teicher, our Chief
Executive Officer, and Ronnie Adams, our Chief Financial Officer, evaluated
the effectiveness of our disclosure controls and procedures as of the end of our
fiscal quarter ended September 30, 2010 pursuant to Rule 13a-15(b) or Rule
15d-15(b) of the Securities Exchange Act of 1934, as amended (the
“Exchange Act”). Disclosure controls and procedures are controls and other
procedures that are designed to ensure that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the
SEC’s rules and forms. Disclosure controls and procedures include, without
limitation, controls and procedures designed to ensure that information required
to be disclosed by us in the reports that we file under the Exchange Act is
accumulated and communicated to our management, as appropriate to allow timely
decisions regarding required disclosure. Based on his evaluation, Mr. Teicher
concluded that our disclosure controls and procedures were not effective to
ensure that information required to be disclosed by us in the reports we file or
submit under the Exchange Act is recorded, processed, summarized, and reported
within the time periods specified in the SEC’s rules.
It should
be noted that any system of controls, however well designed and operated, can
provide only reasonable, and not absolute, assurance that the objectives of the
system are met. In addition, the design of any control system is based in part
upon certain assumptions about the likelihood of future events. Because of these
and other inherent limitations of control systems, there can be no assurance
that any design will succeed in achieving its stated goals under all potential
future conditions.
6
(b)
Changes in
internal control over financial reporting. In order to
rectify our ineffective disclosure controls and procedures, we are developing a
plan to ensure that all information will be recorded, processed, summarized and
reported accurately, and as of the date of this report, we have taken the
following steps to address the above-referenced material weaknesses in our
internal control over financial reporting:
·
|
We will continue to educate our
management personnel to comply with the disclosure requirements
of the Exchange Act and Regulation S-K;
and
|
·
|
We will increase management
oversight of accounting and reporting functions in the
future.
|
7
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings.
On or
about November 24, 2009, LogicMark filed a lawsuit in U.S. Federal Court for the
Eastern District of Virginia against Medical Alarm Concepts Holdings Inc.,
Medical Alarm Concepts LLC, and Mr. Nevin Jenkins, an individual residing in
Florida. The complaint essentially alleges that (a) the Company’s
Medipendant product infringes on several claims of a patent which LogicMark
recently purchased from a bankrupt British company; (b) Mr. Jenkins, the
inventor of the patents which the Company has acquired failed to
include certain inventorship information in his patent application with the U.S.
Patent and Trademark Office; and (c) the Company misrepresented in its
advertising and marketing of the Medipendant product
that the Company was the first company to market a monitored
Personal Emergency Response System product. The Company has
denied the claims asserted in the lawsuit and filed its own infringement claims
against LogicMark. The Company will vigorously defend against
the LogicMark claims and believes the lawsuit will be successfully resolved.
The lawsuit has had no adverse impact on the Company’s business operations
as it continues to manufacture and market its product and is distributing the
Medipendant to dealers and customers.
On April
16, 2010, the Company and LogicMark reached a settlement agreement
resolving the litigation. As a result of the settlement, all
outstanding causes of action between the parties have been dismissed, without
acknowledgement of liability by either party, and the parties retain their
rights in their respective intellectual property. The parties agreed
to file a joint motion to dismiss with prejudice and both parties covenant not
to bring any further suits against the parties for a period of twenty-four (24)
months following the settlement. The terms of the settlement
agreement are confidential.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
On July
5, 2010, the Company issued 200,000 shares of its common stock at its fair
market value of $0.01 per share or $2,000 in cash. The sale
of the shares of common stock was made in reliance upon the exemption from
securities registration afforded by Section 4(2) of the Securities Act of
1933, as amended.
8
Item
6. Exhibits.
(a) Exhibits
31.1
Certifications pursuant to Section 302 of Sarbanes Oxley Act of
2002
31.2
Certifications pursuant to Section 302 of Sarbanes Oxley Act of
2002
32.1
Certifications pursuant to Section 906 of Sarbanes Oxley Act of
2002
32.2
Certifications pursuant to Section 906 of Sarbanes Oxley Act of
2002
9
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.
MEDICAL
ALARM CONCEPTS HOLDING, INC.
|
|||
Date:
November 22, 2010
|
By:
|
/s/ Howard Teicher
|
|
Howard
Teicher
|
|||
Chief
Executive Officer
|
|||
By:
|
/s/ Ronnie
Adams
|
||
Ronnie
Adams
|
|||
Chief
Financial Officer
|
10